LOTTE rental co.,ltd.
KRX:089860.KS
28650 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 350,433.933 | 527,479.464 | 517,269.405 | 485,599.907 | 409,019.257 | 471,404.136 | 429,808.735 | 415,380.582 | 329,142.192 | 337,980.301 | 146,904.354 | 223,156.568 | 139,097.602 | 127,788.38 | 120,223.094 | 152,703.643 | 188,648.099 | 314,311.649 | 212,412.778 | 178,709.846 | 141,542.59 | 236,569.176 | 197,408.259 | 337,754.916 | 356,023.774 | 281,022.507 | 263,941.064 | 193,407.555 | 148,315.6 | 146,418.159 | 76,577.708 | 178,963.217 | 254,383.798 | 208,857.829 | 178,147.301 | 126,629.549 | 14,488.806 | 20,082.026 | 14,780.838 | 24,152.784 | 26,804.869 | 35,897.566 | 37,143.345 | 59,482.365 | 28,116.931 | 44,974.235 | 33,178.233 | 32,712.55 | 22,504.784 | 5,076.27 |
Short Term Investments
| 34,289.664 | 43,104.766 | 38,449.705 | 80,433.136 | 69,457.742 | 67,489.987 | 117,694.88 | 23,013.643 | 17,615.855 | 22,746.571 | 294,646.336 | 703,903.143 | 223,306.22 | 200,610.867 | 179,006.957 | 205,091.778 | 221,174.681 | 215,601.887 | 186,082.694 | 218,245.275 | 215,371.773 | 188,133.072 | 162,725.231 | 40,272.055 | 20,009.863 | -368,035.567 | -372,073.576 | 3.595 | -323,025.259 | 19,856.899 | 59,884.854 | 44,826.854 | 20,121.444 | 20,280.668 | 40,018.692 | 668 | 487.589 | 1,651.8 | 1,479.46 | 2,142.84 | 729.14 | 616.339 | 611.34 | 2,872.503 | 5,235.992 | 856.464 | 847.001 | 560.34 | 1,064.98 | 1,064.981 |
Cash and Short Term Investments
| 350,433.933 | 527,479.464 | 517,269.405 | 566,033.043 | 478,477 | 538,894.123 | 547,503.615 | 438,394.225 | 346,758.047 | 360,726.872 | 441,550.69 | 927,059.711 | 362,403.822 | 328,399.247 | 299,230.051 | 357,795.421 | 409,822.78 | 529,913.536 | 398,495.472 | 396,955.121 | 356,914.363 | 424,702.248 | 360,133.49 | 378,026.971 | 376,033.637 | 281,022.507 | 263,941.064 | 193,411.15 | 148,315.6 | 166,275.058 | 136,462.563 | 223,790.071 | 274,505.242 | 229,138.497 | 218,165.993 | 127,297.55 | 14,976.395 | 21,733.825 | 16,260.298 | 26,295.624 | 27,534.008 | 36,513.905 | 37,754.685 | 62,354.868 | 33,352.923 | 45,830.699 | 34,025.234 | 33,272.89 | 23,569.764 | 6,141.251 |
Net Receivables
| 339,519.404 | 348,362.209 | 364,797.796 | 391,586.4 | 314,876.589 | 315,611.239 | 437,188.984 | 335,592.085 | 334,196.24 | 330,584.397 | 426,612.205 | 299,388.313 | 431,879.809 | 425,435.987 | 426,622.026 | 463,998.737 | 351,561.738 | 337,474.253 | 343,477.139 | 342,743.032 | 340,744.951 | 335,828.477 | 321,949.284 | 399,846.366 | 274,572.128 | 348,234.567 | 339,984.309 | 317,602.731 | 312,840.367 | 302,053.647 | 279,324.423 | 264,588.7 | 201,366.062 | 265,395.712 | 240,146.934 | 241,592.682 | 238,981.807 | 246,953.985 | 246,538.662 | 239,583.987 | 245,309.448 | 225,723.025 | 211,678.287 | 214,281.124 | 203,844.425 | 122,039.224 | 161,702.153 | 153,700.379 | 159,798.657 | 128,279.373 |
Inventory
| 38,806.124 | 37,479.874 | 35,022.926 | 28,531.062 | 26,751.877 | 35,058.453 | 54,215.791 | 47,424.42 | 40,213.552 | 33,268.32 | 27,039.403 | 28,512.22 | 28,530.03 | 42,658.709 | 41,279.519 | 26,971.818 | 45,417.938 | 27,856.583 | 25,606.671 | 25,387.399 | 31,349.902 | 33,958.233 | 19,145.132 | 22,046.45 | 26,847.102 | 19,808.228 | 14,391.663 | 16,070.08 | 15,890.425 | 16,773.396 | 12,320.693 | 12,277.003 | 9,744.974 | 9,874.451 | 9,220.445 | 5,447.902 | 4,678.065 | 7,896.985 | 7,409.905 | 629.315 | 916.398 | 1,124.003 | 786.602 | 373.783 | 383.276 | 178.548 | 570.279 | 648.788 | 778.667 | 919.145 |
Other Current Assets
| 135,387.424 | 137,941.067 | 124,976.484 | 101,925.078 | 175,531.693 | 178,704.197 | 75,964.917 | 199,148.932 | 212,727.012 | 190,320.758 | 74,707.595 | 184,615.406 | 71,165.454 | 62,603.979 | 59,783.902 | 73,463.338 | 196,860.449 | 70,569.455 | 182,427.172 | 189,303.173 | 191,041.78 | 183,295.725 | 173,139.008 | 85,556.524 | 175,509.368 | 96,964.322 | 99,785.878 | 104,630.956 | 100,764.957 | 102,683.384 | 97,587.531 | 99,928.26 | 170,640.532 | 94,678.877 | 96,455.811 | 100,018.509 | 97,444.23 | 97,455.483 | 101,752.994 | 107,699.626 | 110,885.233 | 116,210.922 | 102,605.219 | 119,465.495 | 120,443.967 | 171,930.88 | 109,353.475 | 97,597.595 | 97,634.136 | 112,180.8 |
Total Current Assets
| 864,146.884 | 1,051,262.613 | 1,042,066.61 | 1,088,075.583 | 995,637.159 | 1,068,268.012 | 1,114,873.307 | 1,020,559.663 | 933,894.851 | 914,900.346 | 969,909.893 | 1,439,575.65 | 893,979.115 | 859,097.922 | 826,915.498 | 922,229.313 | 1,003,662.905 | 965,813.827 | 950,006.454 | 954,388.725 | 920,050.995 | 977,784.682 | 874,366.914 | 885,476.311 | 852,962.236 | 746,029.624 | 718,102.914 | 631,714.917 | 577,811.35 | 587,785.485 | 525,695.209 | 600,584.034 | 656,256.811 | 599,087.537 | 563,989.182 | 474,356.644 | 356,080.497 | 374,040.278 | 371,961.859 | 374,208.552 | 384,645.087 | 379,571.855 | 352,824.793 | 396,475.27 | 358,024.591 | 339,979.35 | 305,651.141 | 285,219.652 | 281,781.224 | 247,520.569 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 255,235.015 | 261,509.482 | 270,216.809 | 288,518.439 | 5,070,746.736 | 5,067,644.886 | 5,082,443.45 | 5,275,851.337 | 5,146,574.726 | 4,843,063.56 | 4,680,661.703 | 4,355,714.455 | 4,256,845.427 | 4,119,566.532 | 4,109,575.422 | 4,167,742.545 | 4,102,404.282 | 3,972,840.819 | 3,972,047.782 | 3,935,820.527 | 3,859,820.943 | 3,696,902.146 | 3,381,447.739 | 3,271,711.391 | 3,178,844.86 | 3,078,094.985 | 3,060,082.324 | 3,004,523.297 | 2,913,569.418 | 2,734,124.645 | 2,626,965.365 | 2,478,581.24 | 2,421,745.102 | 2,324,034.993 | 2,289,166.929 | 2,242,257.797 | 2,181,685.658 | 2,078,781.081 | 2,000,015.864 | 1,974,982.868 | 1,870,837.106 | 1,702,015.851 | 1,540,741.428 | 1,431,248.538 | 1,330,651.91 | 1,215,185.148 | 1,128,389.782 | 1,036,612.25 | 981,933.876 | 893,132.455 |
Goodwill
| 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 0 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 2,848.151 | 9,169.518 | 9,169.518 | 9,169.518 | 9,169.518 | 9,169.518 | 9,169.518 | 9,169.518 | 9,157.394 | 8,721.757 | 8,721.757 | 8,721.757 | 8,721.757 | 8,721.757 | 8,721.757 | 8,221.789 | 8,221.789 | 0 | 2,400.389 | 2,400.389 | 2,400.389 | 2,400.39 | 2,400.39 | 0 |
Intangible Assets
| 103,412.549 | 107,498.034 | 111,789.761 | 101,357.926 | 102,089.406 | 28,701.529 | 26,594.796 | 23,785.164 | 25,829.726 | 28,867.216 | 28,521.835 | 25,360.938 | 24,430.596 | 26,069.988 | 22,732.255 | 20,980.245 | 21,412.613 | 22,533.777 | 24,239.694 | 26,496.411 | 24,405.271 | 25,523.863 | 27,744.071 | 29,927.545 | 32,188.2 | 32,134.373 | 32,553.04 | 33,865.55 | 19,622.697 | 21,072.99 | 22,874.212 | 21,774.131 | 22,950.405 | 24,464.451 | 25,960.792 | 27,482.47 | 28,710.897 | 28,825.387 | 29,101.999 | 30,244.373 | 30,071.633 | 12,257.166 | 10,616.853 | 16,071.083 | 13,650.424 | 12,037.208 | 11,384.331 | 10,685.541 | 10,628.301 | 10,268.919 |
Goodwill and Intangible Assets
| 2,848.151 | 2,848.151 | 114,637.912 | 104,206.077 | 104,937.557 | 31,549.68 | 29,442.947 | 26,633.315 | 28,677.877 | 31,715.367 | 31,369.986 | 25,360.938 | 27,278.747 | 28,918.139 | 25,580.406 | 23,828.396 | 24,260.764 | 25,381.928 | 27,087.845 | 29,344.562 | 27,253.422 | 28,372.014 | 30,592.222 | 32,775.696 | 35,036.351 | 34,982.524 | 35,401.191 | 43,035.068 | 28,792.215 | 30,242.508 | 32,043.73 | 30,943.649 | 32,119.923 | 33,633.969 | 35,118.186 | 36,204.227 | 37,432.654 | 37,547.144 | 37,823.756 | 38,966.13 | 38,793.39 | 20,478.955 | 18,838.642 | 16,071.083 | 16,050.813 | 14,437.597 | 13,784.72 | 13,085.931 | 13,028.691 | 10,268.919 |
Long Term Investments
| 5,451,500.772 | 5,316,269.787 | 5,249,245.492 | 5,286,598.252 | 164,487.123 | 170,937.253 | 120,552.574 | 233,996.369 | 240,151.916 | 234,734.905 | -229,093.01 | -639,651.047 | -186,007.951 | -166,059.637 | -143,810.853 | -195,623.8 | -211,798.699 | -207,398.432 | -179,043.514 | -210,270.974 | -208,566.471 | -181,570.934 | -155,736.097 | -32,198.429 | -11,934.828 | 378,535.286 | 379,192.979 | 7,118.578 | 329,963.055 | -13,044.929 | -53,200.568 | -38,839.149 | -15,134.551 | -16,541.608 | -37,011.881 | 572.711 | 312.322 | -995.186 | -830.892 | -1,489.811 | -70.306 | 40.011 | 47.354 | -2,246.435 | -5,212.267 | -832.739 | -831.582 | 357.778 | -146.862 | 61,306.424 |
Tax Assets
| 6,398.997 | 10,029.425 | 15,118.238 | 14,301.554 | 13,346.488 | 12,652.211 | 15,313.67 | 10,878.058 | 13,044.171 | 14,030.754 | 18,022.113 | 15,184.26 | 17,256.545 | 15,480.606 | 17,481.787 | 6,596.841 | 6,198.006 | 7,003.671 | 15,557.389 | 8,570.759 | 8,136.611 | 3,538.245 | 10,836.294 | 5,706.272 | 4,636.133 | 4,287.01 | 5,643.621 | 20,009.828 | 16,089.125 | 14,465.297 | 15,479.5 | 9,752.813 | 8,825.138 | 7,764.133 | 10,391.72 | 9,879.487 | 10,828.57 | 9,427.168 | 9,573.607 | 9,948.346 | 9,526.618 | 8,985.667 | 10,886.31 | 7,960.894 | 6,632.362 | 8,082.285 | 7,001.095 | 6,498.034 | 5,385.704 | 5,650.748 |
Other Non-Current Assets
| 122,950.166 | 131,451.229 | 26,823.999 | 25,003.5 | 449,169.554 | 473,991.774 | 564,578.158 | 467,401.18 | 428,314.18 | 401,831.187 | 654,136.97 | 1,026,496.979 | 554,949.568 | 531,773.236 | 513,642.111 | 541,789.163 | 575,139.809 | 698,027.159 | 576,390.002 | 651,154.757 | 673,663.607 | 663,121.053 | 624,659.478 | 454,039.441 | 405,002.126 | -0 | -0.001 | 335,228.172 | 0.001 | 325,052.188 | 350,283.839 | 282,066.497 | 246,799.775 | 220,149.04 | 232,971.107 | 244,024.864 | 225,236.412 | 224,716.885 | 221,898.838 | 224,896.39 | 223,777.905 | 233,354.571 | 259,795.924 | 263,487.57 | 281,730.029 | 263,324.25 | 240,025.962 | 210,483.596 | 204,289.767 | 164,602.654 |
Total Non-Current Assets
| 5,838,933.101 | 5,722,108.074 | 5,676,042.45 | 5,718,627.821 | 5,802,687.458 | 5,756,775.805 | 5,812,330.799 | 6,014,760.26 | 5,856,762.87 | 5,525,375.773 | 5,155,097.763 | 4,783,105.585 | 4,670,322.336 | 4,529,678.876 | 4,522,468.873 | 4,544,333.144 | 4,496,204.162 | 4,495,855.144 | 4,412,039.504 | 4,414,619.631 | 4,360,308.112 | 4,210,362.525 | 3,891,799.636 | 3,732,034.372 | 3,611,584.642 | 3,495,899.804 | 3,480,320.114 | 3,409,914.942 | 3,288,413.813 | 3,090,839.709 | 2,971,571.865 | 2,762,505.049 | 2,694,355.387 | 2,569,040.527 | 2,530,636.062 | 2,532,939.086 | 2,455,495.616 | 2,349,477.093 | 2,268,481.173 | 2,247,303.924 | 2,142,864.713 | 1,964,875.055 | 1,830,309.659 | 1,716,521.649 | 1,629,852.847 | 1,500,196.541 | 1,388,369.978 | 1,267,037.589 | 1,204,491.176 | 1,134,961.2 |
Total Assets
| 6,703,079.985 | 6,773,370.687 | 6,718,109.06 | 6,806,703.403 | 6,798,324.617 | 6,825,043.817 | 6,927,204.106 | 7,035,319.923 | 6,790,657.721 | 6,440,276.119 | 6,125,007.656 | 6,222,681.235 | 5,564,301.451 | 5,388,776.798 | 5,349,384.371 | 5,466,562.458 | 5,499,867.067 | 5,461,668.971 | 5,362,045.958 | 5,369,008.356 | 5,280,359.107 | 5,188,147.207 | 4,766,166.55 | 4,617,510.683 | 4,464,546.878 | 4,241,929.428 | 4,198,423.028 | 4,041,629.86 | 3,866,225.163 | 3,678,625.194 | 3,497,267.074 | 3,363,089.083 | 3,350,612.198 | 3,168,128.065 | 3,094,625.244 | 3,007,295.73 | 2,811,576.113 | 2,723,517.371 | 2,640,443.032 | 2,621,512.476 | 2,527,509.8 | 2,344,446.91 | 2,183,134.452 | 2,112,996.919 | 1,987,877.438 | 1,840,175.892 | 1,694,021.118 | 1,552,257.242 | 1,486,272.4 | 1,382,481.769 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 127,071.1 | 158,003.834 | 183,226.124 | 273,772.159 | 285,269.124 | 166,772.598 | 90,171.591 | 146,400.188 | 202,833.236 | 173,471.73 | 243,449.382 | 129,740.417 | 61,983.982 | 51,163.563 | 14,627.374 | 47,419.052 | 52,064.488 | 45,734.615 | 25,324.416 | 32,818.101 | 48,678.367 | 45,118.226 | 43,006.272 | 11,935.843 | 37,004.276 | 30,349.429 | 12,711.942 | 16,298.723 | 37,886.484 | 39,725.577 | 31,581.15 | 28,074.274 | 37,355.891 | 30,888.154 | 24,864.687 | 24,252.576 | 38,637.58 | 78,520.288 | 63,044.227 | 68,428.604 | 80,797.971 | 91,856.812 | 65,710.928 | 23,865.133 | 3,210.038 | 0 | 20,977.855 | 11,461.002 | 5,407.806 | 0 |
Short Term Debt
| 2,098,863.601 | 1,832,061.415 | 1,693,527.8 | 1,807,881.856 | 1,820,295.781 | 1,695,099.888 | 1,797,128.923 | 1,594,687.563 | 1,455,617.904 | 1,487,366.031 | 1,571,676.915 | 1,746,089.815 | 1,827,580.092 | 1,724,016.322 | 1,747,476.039 | 1,550,723.81 | 1,770,708.255 | 1,838,558.305 | 1,812,646.373 | 2,044,454.734 | 1,696,349.829 | 1,378,193.66 | 1,208,071.392 | 1,206,544.535 | 1,104,336.607 | 1,137,464.881 | 1,532,540.74 | 1,297,454.689 | 1,009,604.168 | 1,007,511.236 | 996,760.185 | 989,444.649 | 845,899.036 | 710,865.926 | 611,386.514 | 740,307.003 | 796,575.387 | 526,409.501 | 500,155.064 | 464,980.161 | 448,196.5 | 391,020.868 | 300,761.863 | 256,319.721 | 274,915.026 | 296,152.128 | 352,341.567 | 369,703.513 | 404,621.486 | 403,687.054 |
Tax Payables
| 7,838.128 | 11,266.672 | 20,093.029 | 11,178.296 | 25,793.489 | 27,321.825 | 58,069.664 | 15,581.957 | 19,348.663 | 23,842.055 | 31,662.19 | 22,722.775 | 23,424.336 | 29,165.458 | 31,167.398 | 22,525.96 | 8,517.228 | 18,590.769 | 8,032.068 | 15,562.3 | 6,979.815 | 2,233.205 | 3,200.014 | 7,843.711 | 3,382.667 | 9,550.863 | 6,201.234 | 11,040.985 | 4,693.551 | 4,417.92 | 7,311.285 | 6,076.604 | 4,324.945 | 2,575.737 | 3,108.707 | 1,336.562 | 1,377.23 | 1,951.823 | 2,915.307 | 5,994.122 | 6,376.412 | 6,886.843 | 9,567.416 | 6,082.341 | 5,161.811 | 9,958.415 | 5,807.033 | 4,866.422 | 4,985.377 | 2,696.988 |
Deferred Revenue
| 66,504.917 | 64,180.981 | 88,507.392 | 62,342.952 | 403,251.938 | 64,508.823 | 90,067.813 | 95,514.621 | 92,615.429 | 87,645.962 | 398,201.679 | 302,543.192 | 336,726.856 | 306,736.521 | 313,836.801 | 304,528.179 | 304,878.611 | 300,660.31 | 274,591.844 | 278,755.049 | 276,079.809 | 216,351.094 | 244,190.01 | 268,472.134 | 268,233.381 | 280,785.603 | 278,026.389 | 277,793.245 | 266,509.976 | 260,884.126 | 251,925.354 | 231,023.215 | 195,147.049 | 181,551.585 | 228,058.071 | 174,593.923 | 173,497.237 | 166,653.519 | 154,775.37 | 190,555.731 | 182,456.627 | 178,936.838 | 160,773.044 | 192,220.445 | 198,167.395 | 0 | 164,104.866 | 157,278.697 | 163,474.074 | 0 |
Other Current Liabilities
| 324,682.473 | 376,976.786 | 343,484.039 | 362,011.393 | 52,806.491 | 383,384.358 | 355,564.25 | 299,085.651 | 309,022.749 | 332,582.709 | -0 | 27,273.117 | -0 | -0.001 | 0 | -0 | -0.001 | -0 | 26,053.38 | -0 | 0 | 28,107.463 | 0.001 | -0.001 | 0.001 | -0.001 | 0 | -0.001 | 0.001 | -0 | 0.001 | 0.001 | 36,003.226 | 42,460.704 | 0 | -0 | 0.001 | -0 | -0 | -0 | 0.001 | -0 | -0 | 0 | 0.001 | 193,569.752 | 0.001 | -0.001 | 0.001 | 160,340.47 |
Total Current Liabilities
| 2,617,122.091 | 2,431,223.016 | 2,308,745.355 | 2,506,008.359 | 2,561,623.334 | 2,309,765.667 | 2,332,932.577 | 2,135,688.023 | 2,060,089.318 | 2,081,066.432 | 2,213,327.975 | 2,205,646.541 | 2,226,290.931 | 2,081,916.405 | 2,075,940.214 | 1,902,671.041 | 2,127,651.353 | 2,184,953.231 | 2,138,616.012 | 2,356,027.884 | 2,021,108.005 | 1,667,770.443 | 1,495,267.675 | 1,486,952.51 | 1,409,574.265 | 1,448,599.912 | 1,823,279.071 | 1,591,546.656 | 1,314,000.628 | 1,308,120.939 | 1,280,266.689 | 1,248,542.139 | 1,114,405.202 | 965,766.368 | 864,309.272 | 939,153.502 | 1,008,710.206 | 771,583.308 | 717,974.661 | 723,964.496 | 711,451.099 | 661,814.518 | 527,245.835 | 472,405.3 | 476,292.46 | 489,721.88 | 537,424.289 | 538,443.211 | 573,503.367 | 564,027.524 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,213,139.686 | 2,488,508.594 | 2,526,102.174 | 2,387,514.632 | 2,424,153.413 | 2,726,966.892 | 2,811,745.334 | 2,964,583.484 | 2,861,260.456 | 2,571,164.332 | 2,165,498.311 | 2,338,431.324 | 2,152,281.456 | 2,196,643.906 | 2,185,747.839 | 2,439,527.786 | 2,279,571.699 | 2,201,504.893 | 2,174,029.206 | 1,952,863.925 | 2,214,970.51 | 2,451,858.685 | 2,221,139.523 | 2,142,286.201 | 2,095,629.059 | 1,855,035.206 | 1,441,936.086 | 1,513,216.811 | 1,655,553.326 | 1,504,795.024 | 1,366,416.033 | 1,289,206.039 | 1,429,172.025 | 1,617,359.41 | 1,667,641.611 | 1,505,759.389 | 1,259,877.461 | 1,421,713.185 | 1,409,612.314 | 1,397,631.097 | 1,348,752.88 | 1,244,653.688 | 1,244,543.618 | 1,225,340.013 | 1,114,801.625 | 969,730.08 | 796,588.375 | 664,654.728 | 574,446.396 | 499,711.777 |
Deferred Revenue Non-Current
| 69,161.725 | 70,919.947 | 73,213.408 | 76,166.819 | 81,124.737 | 86,875.552 | 89,275.174 | 226,920.143 | 215,341.755 | 196,625.892 | 178,153.463 | 141,246.114 | 119,354.749 | 99,367.055 | 98,609.13 | 107,319.256 | 102,865.895 | 99,915.092 | 100,927.549 | 88,328.317 | 84,778.515 | 97,520.328 | 100,100.016 | 92,365.98 | 81,179.994 | 73,297.009 | 74,313.043 | 60,858.93 | 41,831.742 | 30,972.7 | 27,868.802 | 22,705.235 | 20,265.989 | 18,860.368 | 18,503.486 | 6,216.739 | 5,655.365 | 5,181.907 | 4,851.843 | 4,853.154 | 4,608.383 | 3,628.813 | 3,142.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,452.691 | 3,483.457 | 3,251.355 | 2,228.269 | 2,389.839 | 2,603.135 | 3,697.393 | 2,506.603 | 2,133.601 | 1,832.342 | 2,889.961 | 1,486.226 | 1,502.106 | 1,855.696 | 2,424.385 | 1,519.199 | 1,343.174 | 1,746.687 | 2,878.656 | 1,308.392 | 1,564.775 | 3,835.539 | 4,096.5 | 685.592 | 1,793.241 | 1,412.584 | 2,670.363 | 1,472.06 | 1,471.173 | 1,279.035 | 1,870.482 | 1,043.115 | 1,184.13 | 724.658 | 1,376.468 | 784.894 | 841.204 | 141.529 | 184,630.185 | 171,171.579 | 155,404.257 | 138,348.844 | 115,979.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 430,780.81 | 441,107.462 | 441,515.497 | 459,516.366 | 390,875.418 | 394,933.169 | 393,349.691 | 431,076.179 | 371,964.214 | 350,969.83 | 327,801.536 | 313,559.452 | 303,613.337 | 286,238.013 | 280,292.442 | 279,041.029 | 277,767.784 | 275,336.219 | 277,346.891 | 281,380.383 | 284,338.467 | 289,987.288 | 290,959.085 | 256,675.744 | 252,179.76 | 248,952.214 | 245,503.58 | 262,486.661 | 261,011.563 | 254,620.311 | 243,819.899 | 235,302.492 | 226,661.264 | 216,447.241 | 207,791.734 | 222,789.851 | 212,456.783 | 198,520.814 | 0 | -0 | -0 | 0 | -0 | 122,117.817 | 112,113.996 | 104,145.837 | 92,471.457 | 82,815.938 | 77,190.981 | 70,516.856 |
Total Non-Current Liabilities
| 2,716,534.912 | 3,004,019.461 | 3,044,082.434 | 2,925,426.086 | 2,898,543.407 | 3,211,378.748 | 3,298,067.592 | 3,625,086.409 | 3,450,700.026 | 3,120,592.396 | 2,674,343.27 | 2,794,723.115 | 2,576,751.648 | 2,584,104.669 | 2,567,073.796 | 2,827,407.271 | 2,661,548.552 | 2,578,502.892 | 2,555,182.302 | 2,323,881.017 | 2,585,652.267 | 2,843,201.841 | 2,616,295.124 | 2,492,013.517 | 2,430,782.054 | 2,178,697.012 | 1,764,423.072 | 1,838,034.463 | 1,959,867.804 | 1,791,667.07 | 1,639,975.216 | 1,548,256.881 | 1,677,283.409 | 1,853,391.677 | 1,895,313.299 | 1,735,550.873 | 1,478,830.813 | 1,625,557.435 | 1,599,094.342 | 1,573,655.83 | 1,508,765.52 | 1,386,631.345 | 1,363,666.375 | 1,347,457.83 | 1,226,915.621 | 1,073,875.917 | 889,059.832 | 747,470.666 | 651,637.377 | 570,228.633 |
Total Liabilities
| 5,333,657.003 | 5,435,242.477 | 5,352,827.789 | 5,431,434.445 | 5,460,166.741 | 5,521,144.415 | 5,631,000.169 | 5,760,774.432 | 5,510,789.344 | 5,201,658.828 | 4,887,671.245 | 5,000,369.656 | 4,803,042.579 | 4,666,021.074 | 4,643,014.01 | 4,730,078.312 | 4,789,199.904 | 4,763,456.123 | 4,693,798.315 | 4,679,908.9 | 4,606,760.271 | 4,510,972.284 | 4,111,562.799 | 3,978,966.028 | 3,840,356.319 | 3,627,296.924 | 3,587,702.143 | 3,429,581.119 | 3,273,868.432 | 3,099,788.009 | 2,920,241.905 | 2,796,799.019 | 2,791,688.611 | 2,819,158.045 | 2,759,622.571 | 2,674,704.376 | 2,487,541.019 | 2,397,140.743 | 2,317,069.003 | 2,297,620.325 | 2,220,216.619 | 2,048,445.863 | 1,890,912.209 | 1,819,863.129 | 1,703,208.08 | 1,563,597.798 | 1,426,484.121 | 1,285,913.877 | 1,225,140.744 | 1,134,256.158 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 7,868.745 | 8,307.708 | 0 | 4,135.334 | 7,962.435 | 10,333.068 | 3,307.335 | 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
| 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 183,170.315 | 147,115 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 58,846 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 | 49,128.5 |
Retained Earnings
| 529,551.404 | 497,370.879 | 511,021.351 | 532,103.599 | 493,048.769 | 458,149.662 | 450,902.164 | 421,805.529 | 429,504.438 | 389,169.011 | 387,201.196 | 359,514.824 | 321,031.329 | 291,250.005 | 275,218.526 | 296,331.018 | 269,170.746 | 256,994.384 | 226,339.438 | 244,413.078 | 230,093.177 | 233,866.503 | 211,778.346 | 229,338.136 | 213,832.349 | 205,552.835 | 201,861.525 | 200,216.755 | 181,223.508 | 168,897.407 | 164,608.869 | 156,627.465 | 147,231.808 | 137,647.418 | 127,002.126 | 121,005.747 | 112,764.073 | 115,152.277 | 112,062.043 | 113,038.98 | 97,072.954 | 85,511.971 | 82,248.931 | 81,534.719 | 72,644.185 | 64,659.012 | 56,192.765 | 54,816.061 | 49,471.126 | 37,842.259 |
Accumulated Other Comprehensive Income/Loss
| -9,211.756 | -9,367.532 | 4,043.317 | -8,606.645 | -7,868.745 | -8,307.708 | 1,337.924 | -4,135.334 | -7,962.435 | -10,333.068 | -3,307.335 | 204.183 | 4,991.972 | 432,806.603 | 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
| 670,076.339 | 670,076.339 | 670,076.339 | 670,076.339 | 662,207.594 | 661,768.631 | 658,969.479 | 665,941.005 | 662,113.905 | 659,743.271 | 658,968.583 | 670,076.339 | 277,467.49 | -61,314.327 | 370,056.981 | 376,959.706 | 377,791.448 | 376,777.906 | 376,541.918 | 378,577.683 | 376,811.366 | 376,497.773 | 375,590.135 | 346,850.202 | 348,416.421 | 346,876.888 | 346,874.984 | 349,459.448 | 349,098.84 | 348,278.801 | 351,033.314 | 348,462.038 | 350,331.052 | 159,807.141 | 160,074.871 | 164,477.89 | 164,563.429 | 164,430.843 | 164,277.657 | 163,462.497 | 162,840.207 | 163,478.232 | 162,559.527 | 162,470.571 | 162,896.673 | 162,790.582 | 162,215.732 | 162,398.804 | 162,532.03 | 161,254.852 |
Total Shareholders Equity
| 1,373,586.302 | 1,341,250.001 | 1,368,311.322 | 1,376,743.608 | 1,338,426.678 | 1,303,088.608 | 1,294,379.882 | 1,270,916.849 | 1,274,788.658 | 1,232,082.597 | 1,229,340.093 | 1,212,965.661 | 750,605.791 | 721,588.281 | 704,121.507 | 732,136.724 | 705,808.194 | 692,618.29 | 661,727.356 | 681,836.761 | 665,750.543 | 669,210.276 | 646,214.481 | 635,034.339 | 621,094.77 | 611,275.724 | 607,582.509 | 608,522.203 | 589,168.348 | 576,022.208 | 574,488.183 | 563,935.503 | 556,408.86 | 346,583.059 | 336,205.497 | 334,612.137 | 326,456.002 | 328,711.62 | 325,468.201 | 325,629.977 | 309,041.661 | 298,118.703 | 293,936.958 | 293,133.79 | 284,669.358 | 276,578.094 | 267,536.997 | 266,343.365 | 261,131.656 | 248,225.611 |
Total Equity
| 1,369,422.983 | 1,338,128.21 | 1,365,281.271 | 1,375,268.958 | 1,338,157.875 | 1,303,899.401 | 1,296,203.937 | 1,274,545.491 | 1,279,868.377 | 1,238,617.291 | 1,237,336.411 | 1,222,311.579 | 761,258.872 | 722,755.724 | 706,370.361 | 736,484.146 | 710,667.163 | 698,212.849 | 668,247.643 | 689,099.456 | 673,598.836 | 677,174.923 | 654,603.751 | 638,544.655 | 624,190.559 | 614,632.503 | 610,720.885 | 612,048.741 | 592,356.731 | 578,837.186 | 577,025.169 | 566,290.064 | 558,923.587 | 348,970.02 | 335,002.673 | 332,591.354 | 324,035.094 | 326,376.628 | 323,374.029 | 323,892.151 | 307,293.181 | 296,001.047 | 292,222.242 | 293,133.79 | 284,669.358 | 276,578.094 | 267,536.997 | 266,343.365 | 261,131.656 | 248,225.611 |
Total Liabilities & Shareholders Equity
| 6,703,079.985 | 6,773,370.687 | 6,718,109.06 | 6,806,703.403 | 6,798,324.616 | 6,825,043.816 | 6,927,204.106 | 7,035,319.923 | 6,790,657.721 | 6,440,276.119 | 6,125,007.656 | 6,222,681.235 | 5,564,301.451 | 5,388,776.798 | 5,349,384.371 | 5,466,562.458 | 5,499,867.067 | 5,461,668.971 | 5,362,045.958 | 5,369,008.356 | 5,280,359.107 | 5,188,147.207 | 4,766,166.55 | 4,617,510.683 | 4,464,546.878 | 4,241,929.428 | 4,198,423.028 | 4,041,629.86 | 3,866,225.163 | 3,678,625.194 | 3,497,267.074 | 3,363,089.083 | 3,350,612.198 | 3,168,128.065 | 3,094,625.244 | 3,007,295.73 | 2,811,576.113 | 2,723,517.371 | 2,640,443.032 | 2,621,512.476 | 2,527,509.8 | 2,344,446.91 | 2,183,134.452 | 2,112,996.919 | 1,987,877.438 | 1,840,175.892 | 1,694,021.118 | 1,552,257.242 | 1,486,272.4 | 1,382,481.769 |