Foosung Co., Ltd.
KRX:093370.KS
4855 (KRW) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 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
| 58,131.291 | 42,279.651 | 27,797.409 | 28,687.455 | 36,446.436 | 75,350.817 | 78,961.316 | 30,045.845 | 37,226.255 | 60,646.555 | 39,352.362 | 48,500.773 | 14,124.011 | 41,957.698 | 49,803.235 | 54,322.439 | 44,963.488 | 40,020.234 | 40,122.04 | 48,882.503 | 64,900.51 | 28,603.205 | 32,737.067 | 23,793.257 | 23,535.503 | 21,848.947 | 34,764.202 | 47,104.555 | 35,193.254 | 19,200.366 | 20,274.923 | 14,161.641 | 17,111.446 | 12,557.04 | 12,354.246 | 14,007.073 | 4,388.099 | 6,106.493 | 6,815.463 | 3,744.759 | 4,576.118 | 5,287.296 | 5,461.826 | 8,449.568 | 7,354.361 | 11,267.696 | 11,430.186 | 1,822.512 | 3,157.387 | 2,106.255 | 4,568.507 | 1,741.796 | 1,353.864 | 874.929 | 2,216.341 | 411.77 | 2,021.213 | 5,596.772 | 3,072.947 | 29,458.35 | 82.21 | 1,957.03 | 1,386.767 |
Short Term Investments
| 76,690 | 19,660 | 21,830 | 22,000 | 22,489.476 | 17,851.182 | 37,939.038 | 41,240 | 48,200 | 9,170 | 11,340 | 1,050 | 1,245 | 1,050 | 255 | 440 | 200 | 170 | 1,440 | 1,050 | 1,963.235 | 1,754.91 | 1,012.336 | 1,206.342 | 686 | 657.785 | 8,452.615 | 1,632.232 | 3,307.962 | 11,462.992 | 6,626.971 | 1,018.049 | 964.847 | 900.71 | 1,880.2 | 10,162.196 | 1,486.066 | 1,376.346 | 1,224.079 | 630.036 | 4,107.717 | 3,763.292 | 3,493.365 | 6,468.679 | 4,320.726 | 3,712.089 | 3,116.049 | 299.218 | 3,949.053 | 7,099.053 | 7,421.57 | 1,070 | 2,158.704 | 960 | 0 | 357.66 | 1.308 | 914.335 | 2,158.274 | 1,253.382 | 34.879 | 38.083 | 37.091 |
Cash and Short Term Investments
| 134,821.291 | 61,939.651 | 49,627.409 | 50,687.455 | 58,935.912 | 93,201.999 | 116,900.355 | 71,285.845 | 85,426.255 | 69,816.555 | 50,692.362 | 49,550.773 | 15,369.011 | 43,007.698 | 50,058.235 | 54,762.439 | 45,163.488 | 40,190.234 | 41,562.04 | 49,932.503 | 66,863.745 | 30,358.115 | 33,749.403 | 24,999.599 | 24,221.503 | 22,506.732 | 43,216.817 | 48,736.787 | 38,501.216 | 30,663.358 | 26,901.894 | 15,179.69 | 18,076.293 | 13,457.75 | 14,234.446 | 24,169.269 | 5,874.165 | 7,482.839 | 8,039.542 | 4,374.795 | 8,683.835 | 9,050.588 | 8,955.191 | 14,918.247 | 11,675.087 | 14,979.785 | 14,546.235 | 2,121.73 | 7,106.44 | 9,205.308 | 11,990.077 | 2,811.796 | 3,512.568 | 1,834.929 | 2,216.341 | 769.43 | 2,022.521 | 6,511.107 | 5,231.221 | 30,711.732 | 117.089 | 1,995.113 | 1,423.858 |
Net Receivables
| 57,746.8 | 58,488.205 | 129,073.228 | 112,168.729 | 0 | 113,299.121 | 73,424.695 | 65,269.623 | 57,446.129 | 66,013.183 | 44,124.883 | 0 | 0 | 0 | 37,699.487 | 33,876.586 | 0 | 0 | 28,187.921 | 0 | 0 | 0 | 36,839.644 | 0 | 0 | 0 | 35,643.843 | 0 | 0 | 35,739.325 | 34,710.884 | 0 | 0 | 45,544.646 | 42,634.866 | 44,589.265 | 44,337.706 | 39,587.315 | 39,520.053 | 38,394.524 | 42,364.02 | 38,383.058 | 32,074.324 | 40,279.728 | 52,698.94 | 44,363.646 | 40,201.814 | 0 | 46,056.163 | 53,548.084 | 49,380.044 | 41,634.836 | 0 | 41,104.031 | 33,002.006 | 0 | 29,504.342 | 33,469.437 | 40,546.106 | 41,154.676 | 31,661.938 | 31,904.141 | 33,031.826 |
Inventory
| 62,053.892 | 59,366.27 | 66,263.749 | 72,594.166 | 77,939.515 | 73,216.99 | 110,007.329 | 97,673.768 | 89,694.139 | 75,695.507 | 61,985.259 | 50,532.664 | 43,829.421 | 37,122.314 | 29,536.718 | 27,173.79 | 31,027.418 | 32,830.392 | 41,908.679 | 41,538.981 | 36,594.207 | 36,949.728 | 38,321.274 | 36,837.009 | 35,841.663 | 29,837.892 | 26,106.413 | 25,740.8 | 30,868.084 | 22,902.706 | 21,655.462 | 29,568.375 | 29,918.575 | 28,135.657 | 26,100.401 | 26,336.994 | 28,543.402 | 33,203.589 | 30,476.589 | 31,832.788 | 27,209.408 | 33,457.539 | 28,873.969 | 28,591.998 | 29,145.545 | 32,250.851 | 33,485.31 | 36,103.66 | 39,071.266 | 33,261.162 | 31,413.723 | 16,407.77 | 20,239.528 | 19,669.457 | 19,927.096 | 22,378.772 | 24,854.784 | 22,930.104 | 20,242.984 | 22,290.105 | 7,913.248 | 8,260.458 | 8,674.579 |
Other Current Assets
| 49,561.846 | 54,146.919 | 25,410.171 | 16,681.114 | 16,208.262 | 16,112.786 | 44,850.616 | 14,686.641 | 19,318.86 | 27,290.913 | 25,387.372 | 56,568.409 | 58,807.71 | 54,499.683 | 19,310.372 | 21,987.199 | 52,759.791 | 54,434.741 | 21,536.468 | 56,403.454 | 56,853.435 | 53,073.124 | 13,169.058 | 61,700.198 | 64,415.21 | 55,397.675 | 2,781.431 | 40,780.301 | 44,532.277 | 13,344.607 | 74,673.829 | 53,367.167 | 55,021.615 | 2,510.041 | 2,886.957 | 3,887.655 | 3,823.66 | 4,698.767 | 4,298.415 | 4,658.335 | 4,253.709 | 6,427.337 | 7,015.197 | 7,783.072 | 56,304.464 | 47,235.422 | 42,742.205 | 49,656.975 | 46,056.162 | 53,548.086 | 55,511.354 | 41,963.541 | 40,394.514 | 41,451.166 | 33,359.385 | 31,171.919 | 29,941.719 | 33,859.756 | 42,347.425 | 41,664.803 | 31,662.745 | 31,905.016 | 33,032.505 |
Total Current Assets
| 304,183.829 | 233,941.045 | 270,799.895 | 252,131.465 | 263,112.892 | 295,830.896 | 345,182.994 | 248,915.877 | 251,885.383 | 238,816.159 | 182,189.876 | 156,651.846 | 118,006.142 | 134,629.696 | 132,927.906 | 137,800.014 | 128,950.697 | 127,455.367 | 131,110.616 | 147,874.938 | 160,311.387 | 120,380.967 | 121,860.45 | 123,536.806 | 124,478.376 | 107,742.299 | 107,280.032 | 115,257.888 | 113,901.577 | 94,168.436 | 127,383.098 | 98,115.232 | 103,016.483 | 89,655.326 | 85,852.764 | 98,976.47 | 82,571.649 | 84,971.74 | 82,327.247 | 79,253.422 | 82,504.486 | 87,313.433 | 76,910.92 | 91,568.328 | 97,125.096 | 94,466.058 | 90,773.75 | 87,882.365 | 92,233.868 | 96,014.556 | 98,915.154 | 61,183.107 | 64,146.61 | 62,955.552 | 55,502.822 | 54,320.121 | 56,819.024 | 63,300.967 | 67,821.63 | 94,666.64 | 39,693.082 | 42,160.587 | 43,130.942 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 501,929.898 | 488,576.912 | 554,602.325 | 602,679.803 | 594,917.747 | 574,239.02 | 552,485.165 | 464,341.492 | 380,155.588 | 379,998.539 | 381,472.577 | 381,050.754 | 376,805.664 | 360,122.388 | 354,466.654 | 361,150.343 | 354,614.276 | 358,795.244 | 353,077.537 | 345,581.595 | 317,989.402 | 302,996.975 | 269,157.231 | 239,989.322 | 207,242.864 | 177,214.141 | 162,031.297 | 158,804.683 | 160,035.3 | 159,023.27 | 159,528.991 | 143,850.707 | 147,392.727 | 148,364.171 | 152,068.719 | 150,018.433 | 137,894.776 | 133,217.603 | 132,162.088 | 176,500.592 | 172,951.281 | 178,555.482 | 180,337.926 | 200,906.413 | 206,047.764 | 204,767.932 | 201,750.97 | 177,474.638 | 174,011.187 | 156,920.506 | 144,442.173 | 137,577.544 | 131,201.516 | 128,030.677 | 111,424.247 | 109,310.865 | 109,508.786 | 94,708.014 | 80,625.467 | 73,630.956 | 11,641.732 | 8,619.804 | 8,325.867 |
Goodwill
| 0.009 | 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 |
Intangible Assets
| 3,599.959 | 3,635.846 | 3,681.689 | 3,738.781 | 3,792.198 | 3,863.348 | 3,501.051 | 2,058.546 | 2,081.613 | 2,103.157 | 2,322.728 | 2,184.487 | 2,202.676 | 2,155.376 | 1,943.724 | 2,008.913 | 2,009.338 | 2,041.792 | 2,091.453 | 5,756.131 | 5,810.627 | 5,939.72 | 5,937.141 | 4,256.693 | 4,400.837 | 3,455.261 | 3,456.271 | 3,358.216 | 3,383.416 | 3,546.722 | 3,643.85 | 4,503.528 | 4,642.451 | 4,730.543 | 4,825.429 | 4,795.106 | 4,709.482 | 4,628.778 | 5,101.254 | 6,205.739 | 6,104.746 | 6,238.431 | 6,134.327 | 6,600.075 | 6,808.88 | 6,557.006 | 6,514.412 | 4,626.094 | 4,910.098 | 4,576.827 | 4,628.144 | 2,206.269 | 2,260.139 | 2,336.357 | 2,281.593 | 2,318.824 | 1,926.794 | 1,082.102 | 1,125.809 | 1,332.894 | 86.905 | 99.404 | 111.903 |
Goodwill and Intangible Assets
| 3,599.968 | 3,635.846 | 3,681.689 | 3,738.781 | 3,792.198 | 3,863.348 | 3,501.051 | 2,058.546 | 2,081.613 | 2,103.157 | 2,322.728 | 2,184.487 | 2,202.676 | 2,155.376 | 1,943.724 | 2,008.913 | 2,009.338 | 2,041.792 | 2,091.453 | 5,756.131 | 5,810.627 | 5,939.72 | 5,937.141 | 4,256.693 | 4,400.837 | 3,455.261 | 3,456.271 | 3,358.216 | 3,383.416 | 3,546.722 | 3,643.85 | 4,503.528 | 4,642.451 | 4,730.543 | 4,825.429 | 4,795.106 | 4,709.482 | 4,628.778 | 5,101.254 | 6,205.739 | 6,104.746 | 6,238.431 | 6,134.327 | 6,600.075 | 6,808.88 | 6,557.006 | 6,514.412 | 4,626.094 | 4,910.098 | 4,576.827 | 4,628.144 | 2,206.269 | 2,260.139 | 2,336.357 | 2,281.593 | 2,318.824 | 1,926.794 | 1,082.102 | 1,125.809 | 1,332.894 | 86.905 | 99.404 | 111.903 |
Long Term Investments
| 104,586.467 | 104,806.03 | 21,408.053 | 986.9 | 1,057.527 | 4,968.907 | -14,970.905 | -3,719.984 | -11,723.349 | 26,442.74 | 24,309.787 | 34,838.517 | 28,843.018 | 30,864.405 | 35,014.752 | 31,214.163 | 31,765.432 | 32,196.02 | 31,294.335 | 38,093.674 | 35,873.18 | 35,649.685 | 36,003.775 | 34,899.029 | 35,938.011 | 36,810.963 | 28,823.89 | 32,193.317 | 30,193.669 | 26,157.933 | 8,681.858 | 15,560.205 | 15,614.405 | 15,392.612 | 14,165.36 | 587.907 | 9,299.947 | 8,928.381 | 9,026.139 | 12,688.963 | 8,887.041 | 9,326.733 | 9,495.35 | 5,912.031 | 11,822.867 | 13,257.115 | 13,559.292 | 37,108.813 | 28,176.439 | 20,946.067 | 22,029.931 | 18,355.38 | 17,064.601 | 18,276.572 | 0 | 18,119.385 | 17,587.054 | 14,287.897 | 12,026.458 | 14,625.747 | 17,967.811 | 17,369.149 | 17,739.237 |
Tax Assets
| 15,421.125 | 15,803.467 | 10,662.681 | 16,304.001 | 15,477.948 | 13,299.983 | 8,779.618 | 6,820.455 | 6,099.455 | 14,291 | 14,116.638 | 13,200.652 | 12,456.768 | 11,244.938 | 11,134.417 | 10,253.644 | 9,872.33 | 9,847.333 | 9,893.965 | 9,191.898 | 9,599.623 | 7,993.265 | 7,510.028 | 6,272.75 | 6,138.848 | 6,214.421 | 6,070.864 | 7,934.867 | 7,978.642 | 8,551.395 | 8,802.051 | 1,063.772 | 1,137.741 | 1,165.467 | 1,192.513 | 784.822 | 768.887 | 799.037 | 772.608 | 12,100.134 | 11,913.473 | 10,158.277 | 10,199.334 | 2,545.781 | 2,544.192 | 1,636.606 | 1,665.545 | 683.332 | 284.141 | 284.141 | 8,788.744 | 169.422 | 169.422 | 135.562 | 136.454 | 136.454 | 94.822 | 62.538 | 62.538 | 49.572 | 15.484 | 15.484 | 143.737 |
Other Non-Current Assets
| -0 | 0.009 | 2,461.222 | 22,696.406 | 23,185.418 | 18,676.64 | 38,777.493 | 41,878.065 | 48,878.396 | 9,829.972 | 11,922.817 | 1,050 | 2,096.324 | 1,465.263 | 636.075 | 440 | 200 | 170 | 1,440.001 | 1,050 | 1,963.235 | 1,754.909 | 1,012.336 | 1,206.342 | 685.999 | 657.785 | 8,452.615 | 2,048.517 | 3,724.246 | 11,879.276 | 7,043.497 | 2,350.798 | 2,326.792 | 2,277.298 | 3,283.484 | 11,588.734 | 2,908.375 | 2,752.371 | 2,590.816 | 1,998.063 | 6,696.184 | 7,299.137 | 7,060.45 | 10,219.265 | 8,603.263 | 7,782.54 | 7,488.591 | 1,863.117 | 5,782.749 | 8,466.625 | 0.001 | 4,563.043 | 5,646.847 | 4,373.144 | 22,110.225 | 3,510.839 | 3,154.487 | 4,223.198 | 5,467.137 | 4,562.246 | 5,537.208 | 5,540.412 | 5,539.42 |
Total Non-Current Assets
| 625,537.457 | 612,822.263 | 592,815.971 | 646,405.891 | 638,430.838 | 615,047.897 | 588,572.423 | 511,378.574 | 425,491.704 | 432,665.409 | 434,144.548 | 432,324.409 | 422,404.449 | 405,852.371 | 403,195.623 | 405,067.063 | 398,461.378 | 403,050.389 | 397,797.29 | 399,673.298 | 371,236.067 | 354,334.554 | 319,620.51 | 286,624.136 | 254,406.559 | 224,352.571 | 208,834.937 | 204,339.6 | 205,315.273 | 209,158.596 | 187,700.248 | 167,329.01 | 171,114.116 | 171,930.091 | 175,535.505 | 167,775.002 | 155,581.467 | 150,326.17 | 149,652.906 | 209,493.491 | 206,552.725 | 211,578.06 | 213,227.388 | 226,183.565 | 235,826.966 | 234,001.199 | 230,978.81 | 221,755.994 | 213,164.614 | 191,194.166 | 179,888.993 | 162,871.658 | 156,342.525 | 153,152.312 | 135,952.519 | 133,396.367 | 132,271.943 | 114,363.749 | 99,307.409 | 94,201.415 | 35,249.14 | 31,644.253 | 31,860.164 |
Total Assets
| 929,721.286 | 846,763.308 | 863,615.866 | 898,537.355 | 901,543.73 | 910,878.793 | 933,755.417 | 760,294.451 | 677,377.086 | 671,481.568 | 616,334.424 | 588,976.255 | 540,410.591 | 540,482.066 | 536,123.529 | 542,867.077 | 527,412.075 | 530,505.756 | 528,907.906 | 547,548.236 | 531,547.454 | 474,715.521 | 441,480.96 | 410,160.942 | 378,884.935 | 332,094.87 | 316,114.969 | 319,597.488 | 319,216.85 | 303,327.032 | 315,083.346 | 265,444.242 | 274,130.599 | 261,585.417 | 261,388.269 | 266,751.472 | 238,153.116 | 235,297.91 | 231,980.153 | 288,746.913 | 289,057.211 | 298,891.492 | 290,138.308 | 317,751.893 | 332,952.062 | 328,467.257 | 321,752.56 | 309,638.359 | 305,398.484 | 287,208.722 | 278,804.147 | 224,054.765 | 220,489.135 | 216,107.864 | 191,455.341 | 187,716.488 | 189,090.967 | 177,664.716 | 167,129.039 | 188,868.055 | 74,942.222 | 73,804.84 | 74,991.106 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 34,605.291 | 37,466.425 | 33,773.186 | 31,282.125 | 41,025.113 | 42,103.804 | 55,778.375 | 20,333.816 | 22,049.899 | 14,241.46 | 19,564.341 | 0 | 0 | 0 | 9,807.6 | 0 | 0 | 0 | 11,821.514 | 0 | 0 | 0 | 12,249.542 | 0 | 0 | 0 | 11,023.599 | 0 | 0 | 0 | 12,072.132 | 0 | 0 | 23,184.76 | 30,169.037 | 33,795.775 | 23,263.823 | 20,819.197 | 27,166.155 | 18,093.093 | 17,649.763 | 0 | 23,497.329 | 24,669.851 | 28,479.798 | 23,507.967 | 22,089.339 | 20,720.069 | 38,860.364 | 33,053.834 | 0 | 21,203.626 | 21,936.192 | 21,710.084 | 19,710.846 | 13,706.334 | 18,737.367 | 22,353.965 | 18,115.173 | 20,894.874 | 11,530.254 | 13,824.093 | 20,357.985 |
Short Term Debt
| 229,329.441 | 231,851.386 | 236,922.668 | 220,429.577 | 194,826.25 | 208,406.324 | 213,713.169 | 93,676.092 | 92,261.398 | 64,909.991 | 51,729.286 | 57,477.29 | 111,121.926 | 116,744.241 | 107,863.367 | 84,386.026 | 62,556.46 | 46,790.213 | 52,943.897 | 44,082.377 | 43,374.923 | 33,033.063 | 33,160.009 | 29,242.84 | 22,742.84 | 21,742.84 | 20,742.84 | 16,505.563 | 44,567.385 | 32,981.935 | 39,690.332 | 47,552.14 | 43,294.938 | 44,537.741 | 37,768.231 | 32,852.232 | 44,073.405 | 47,301.317 | 48,584.977 | 49,398.424 | 50,368.841 | 41,131.664 | 34,625.616 | 48,260.142 | 46,532.164 | 40,160.553 | 36,579.733 | 68,713.309 | 63,842.169 | 58,276.865 | 59,825.276 | 34,974.937 | 39,171.648 | 41,029.606 | 28,291.182 | 37,034.085 | 37,617.119 | 27,124.182 | 34,484.281 | 38,607.41 | 15,235.853 | 16,000.136 | 15,127.609 |
Tax Payables
| 1,716.794 | 1,527.068 | 1,168.811 | 1,987.961 | 3,289.992 | 8,046.949 | 12,395.749 | 9,426.045 | 9,645.159 | 11,813.762 | 9,317.057 | 9,401.51 | 4,948.563 | 1,488.636 | 0 | 2,452.834 | 821.849 | 981.198 | 1,586.206 | 3,554.991 | 3,550.848 | 7,856.992 | 6,316.642 | 6,147.639 | 5,713.138 | 4,405.499 | 2,134.944 | 2,864.545 | 2,864.545 | 97.756 | 358.311 | 0 | 0 | 0 | 0 | 0 | 0 | 16.208 | 17.031 | 142.903 | 83.139 | 42.85 | 0.722 | 26.809 | 35.035 | 4,287.9 | 4,573.741 | 2,331.833 | 4,213.946 | 4,213.946 | 281.554 | 676.987 | 676.987 | 185.291 | 159.655 | 1,718.643 | 1,686.35 | 428.979 | 1,579.536 | 3,591.428 | 0 | 40.746 | 0 |
Deferred Revenue
| 10,570.715 | 12,673.515 | 16,929.467 | 89,424.871 | 96,544.176 | 21,570.931 | 22,318.971 | 12.536 | 6.623 | 10.725 | 90,613.458 | -39,618.746 | -37,634.1 | -38,232.263 | 28,370.581 | 0 | 0 | 0 | 26,484.158 | 0 | 0 | 0 | 24,416.515 | 0 | 0 | 0 | 15,510.743 | 0 | 0 | 0 | 29,931.433 | 0 | 0 | 4,678.833 | 5,097.87 | 8,002.241 | 0 | 5,565.035 | 6,514.175 | 8,208.877 | 4,469.695 | 0 | 7,171.428 | 26.809 | 35.035 | 11,021.07 | 12,475.465 | 11,192.702 | 12,373.25 | 4,213.946 | 0 | 676.987 | 676.987 | 6,213.653 | 6,009.47 | 1,718.643 | 6,122.606 | 428.979 | 1,579.536 | 28,892.368 | 3,470.556 | 40.746 | 526.85 |
Other Current Liabilities
| 41,222.635 | 57,014.666 | 63,414.911 | 85,094.285 | 94,276.492 | 103,065.193 | 76,967.889 | 58,196.436 | 55,427.349 | 78,710.465 | 81,376.978 | 62,502.354 | 39,144.259 | 38,858.805 | 1.166 | 36,155.849 | 27,236.427 | 35,527.808 | 25,787.573 | 35,970.175 | 32,119.15 | 31,654.153 | 18,878.256 | 26,779.235 | 29,860.303 | 26,649.227 | 13,375.799 | 21,604.347 | 39,666.895 | 26,073.286 | 29,573.122 | 24,493.502 | 30,163.982 | 4,678.834 | 5,097.87 | 8,002.242 | 6,007.23 | 5,548.828 | 6,497.143 | 8,109.131 | 4,386.555 | 31,176.901 | 7,170.706 | 6,395.376 | 7,041.852 | 6,733.171 | 7,901.724 | 8,860.87 | 8,159.305 | 14,395.15 | 41,516.051 | 10,277.393 | 4,515.918 | 6,028.361 | 5,849.814 | 5,824.285 | 4,436.257 | 7,720.333 | 15,498.945 | 25,300.939 | 3,470.555 | 2,171.369 | 526.851 |
Total Current Liabilities
| 317,444.875 | 327,859.545 | 335,279.575 | 338,793.948 | 333,417.847 | 361,622.27 | 381,174.153 | 181,644.925 | 179,390.428 | 169,686.403 | 161,987.663 | 129,381.153 | 155,214.748 | 157,091.682 | 146,042.714 | 122,994.709 | 90,614.736 | 83,299.219 | 92,139.19 | 83,607.543 | 79,044.921 | 72,544.208 | 70,604.449 | 62,169.714 | 58,316.281 | 52,797.566 | 47,277.182 | 40,974.455 | 87,098.825 | 59,152.977 | 81,693.897 | 72,045.642 | 73,458.92 | 72,401.335 | 73,035.137 | 74,650.249 | 73,344.458 | 73,685.55 | 82,265.306 | 75,743.551 | 72,488.298 | 72,351.415 | 65,294.373 | 79,405.796 | 82,088.849 | 74,689.591 | 71,144.538 | 100,626.081 | 115,075.784 | 109,939.795 | 101,622.881 | 67,132.943 | 66,300.745 | 68,953.342 | 54,011.497 | 58,283.347 | 62,477.093 | 57,627.459 | 69,677.935 | 88,394.651 | 30,236.662 | 32,036.344 | 36,012.445 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 175,069.674 | 177,145.945 | 169,542.897 | 153,380.204 | 152,248.745 | 125,193.454 | 122,064.872 | 184,199.215 | 129,773.203 | 156,346.305 | 158,211.365 | 178,477.892 | 130,515.845 | 135,245.215 | 139,671.936 | 165,740.929 | 185,083.968 | 192,791.261 | 182,369.931 | 191,620.84 | 186,380.339 | 138,103.917 | 115,945.683 | 98,583.75 | 83,392.93 | 54,185.68 | 53,671.39 | 59,100 | 47,062.5 | 62,737.5 | 62,737.5 | 64,803.937 | 80,965.457 | 77,078.515 | 83,757.368 | 90,280.949 | 90,594.659 | 91,693.431 | 82,479.986 | 81,959.332 | 87,100.196 | 91,290.437 | 88,954.282 | 86,528.563 | 90,067.956 | 89,398.908 | 84,839.445 | 75,687.083 | 62,613.341 | 50,413.341 | 51,019.505 | 45,415.575 | 45,415.575 | 39,580.404 | 32,441.565 | 30,914.573 | 43,676.874 | 42,591.854 | 29,067.92 | 50,163.504 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 945.945 | 133.885 | 9,344.711 | 10,158.792 | 0 | 206.075 | 221.259 | 215.501 | 223.226 | 220.092 | 0 | 0 | 0 | 277.209 | 0 | 0 | 0 | 413.696 | 0 | 0 | 0 | 543.143 | 0 | 0 | 0 | 753.812 | 0 | 0 | 0 | 942.552 | 0 | 0 | 1,077.779 | 1,132.765 | 1,216.817 | 1,211.387 | 1,228.224 | 1,259.72 | 0 | 970.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 486.279 | 809.638 | 626.175 | 0 | 891.905 | 705.045 | 364.525 | 0 | 290.593 | 304.859 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 6,208.643 | 16,436.297 | 5,816.739 | 6,186.355 | 6,195.686 | 6,205.018 | 0 | 0 | 0 | 11,544.547 | 0 | 0 | 0 | 8,741.976 | 0 | 0 | 0 | 10,834.104 | 0 | 0 | 0 | 8,887.232 | 0 | 0 | 0 | 5,501.14 | 0 | 0 | 0 | 6,330.839 | 0 | 0 | 0 | 5,468.762 | 6,023.272 | 0 | 15.604 | 4,603.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209.795 | 33.702 | 33.702 | 0 | 176.93 | 176.93 | 693.188 | 423.11 | 423.11 | 246.114 | 343.235 | 212.484 | 504.836 |
Other Non-Current Liabilities
| 20,998.855 | 12,321.655 | 27,244.797 | 1,537.454 | 1,460.274 | 18,692.32 | 8,809.147 | 8,946.782 | 9,982.486 | 11,983.396 | 912.207 | 10,336.558 | 10,229.196 | 9,551.424 | 8,947.03 | 12,088.035 | 11,758.703 | 10,863.38 | 207.175 | 13,527.697 | 12,222.716 | 12,080.941 | 0.001 | 6,973.241 | 6,355.764 | 6,633.878 | 6,254.951 | 7,035.68 | 6,877.01 | 7,427.546 | 0.001 | 8,086.079 | 7,470.679 | 6,235.903 | 6,601.527 | 1,216.818 | 5,601.919 | 6,345.359 | 0.001 | 6,773.021 | 4,757.12 | 4,313.519 | 3,898.86 | 4,082.96 | 3,761.718 | 5,748.756 | 5,355.049 | 2,162.31 | 1,412.64 | 1,181.868 | 61.999 | 61.999 | 62 | 488.5 | 77 | 72 | 72.001 | 546.738 | 136 | 0.001 | 211.383 | 146.684 | 138.302 |
Total Non-Current Liabilities
| 196,068.528 | 195,676.243 | 196,787.694 | 170,079.108 | 170,054.166 | 143,885.774 | 137,285.112 | 193,367.256 | 139,971.189 | 168,329.702 | 170,888.211 | 188,814.45 | 140,745.042 | 144,796.639 | 148,896.176 | 177,828.964 | 196,842.671 | 203,654.642 | 193,824.906 | 205,148.537 | 198,603.055 | 150,184.859 | 125,376.059 | 105,556.99 | 89,748.695 | 60,819.558 | 59,926.341 | 66,135.68 | 53,939.51 | 70,165.047 | 70,010.892 | 72,890.016 | 88,436.136 | 84,392.198 | 90,358.895 | 97,521.039 | 97,407.965 | 98,038.79 | 88,343.321 | 88,732.353 | 92,827.968 | 95,603.956 | 92,853.142 | 90,611.523 | 93,829.673 | 95,147.664 | 90,194.494 | 77,849.393 | 64,025.981 | 51,595.209 | 51,777.578 | 46,320.914 | 46,137.452 | 40,068.904 | 33,587.4 | 31,868.548 | 44,806.588 | 43,561.702 | 29,917.623 | 50,714.478 | 554.618 | 359.168 | 643.138 |
Total Liabilities
| 513,513.404 | 523,535.788 | 532,067.269 | 508,873.056 | 503,472.014 | 505,508.044 | 518,459.265 | 375,012.182 | 319,361.617 | 338,016.105 | 332,875.874 | 318,195.603 | 295,959.789 | 301,888.321 | 294,938.889 | 300,823.672 | 287,457.406 | 286,953.861 | 285,964.096 | 288,756.08 | 277,647.976 | 222,729.066 | 195,980.508 | 167,726.705 | 148,064.975 | 113,617.124 | 107,203.524 | 107,110.135 | 141,038.335 | 129,318.023 | 151,704.789 | 144,935.658 | 161,895.056 | 156,793.532 | 163,394.033 | 172,171.288 | 170,752.424 | 171,724.34 | 170,608.627 | 164,475.904 | 165,316.267 | 167,955.371 | 158,147.515 | 170,017.319 | 175,918.523 | 169,837.255 | 161,339.031 | 178,475.474 | 179,101.765 | 161,535.005 | 153,400.459 | 113,453.857 | 112,438.197 | 109,022.246 | 87,598.897 | 90,151.895 | 107,283.68 | 101,189.161 | 99,595.558 | 139,109.129 | 30,791.281 | 32,395.513 | 36,655.582 |
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
| 53,627.665 | 47,176.052 | 47,176.052 | 47,176.052 | 47,176.052 | 47,176.052 | 47,176.052 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,303.41 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 46,199.877 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,411.977 | 42,338.72 | 42,290.202 | 42,274.294 | 41,920.51 | 40,803.205 | 38,674.488 | 38,197.237 | 37,229.65 | 36,301.357 | 36,301.357 | 36,301.357 | 36,301.357 |
Retained Earnings
| 189,997.958 | 176,404.998 | 181,257.762 | 223,507.057 | 229,794.018 | 232,389.383 | 239,483.41 | 213,995.405 | 195,619.535 | 174,011.664 | 138,990.583 | 138,670.99 | 118,233.469 | 109,017.253 | 112,996.643 | 108,205.579 | 105,488.21 | 105,894.095 | 107,781.341 | 114,223.496 | 108,501.405 | 105,217.097 | 101,726.441 | 98,551.597 | 90,617.83 | 79,442.535 | 71,997.299 | 73,634.659 | 62,648.823 | 59,283.209 | 46,603.874 | 6,222.422 | -2,608.875 | -10,469.192 | -17,725.687 | -20,597.456 | -24,459.11 | -28,148.3 | -30,621.719 | 30,862.044 | 31,415.844 | 36,712.506 | 37,105.635 | 53,081.284 | 60,385.128 | 63,338.8 | 66,410.354 | 55,224.917 | 50,188.555 | 49,565.554 | 48,993.665 | 34,157.369 | 31,902.99 | 30,977.441 | 29,421.263 | 29,352.324 | 26,090.754 | 23,066.992 | 20,491.094 | 14,465.492 | 7,343.112 | 4,946.206 | 2,047.581 |
Accumulated Other Comprehensive Income/Loss
| 7,591.429 | 7,299.239 | 7,857.006 | 7,341.88 | 7,330.534 | 8,405.852 | 6,417.6 | 11,514.725 | 9,066.741 | 8,328.001 | 9,010.462 | 6,241.895 | 4,772.623 | 101,564.206 | 3,108.4 | 5,441.737 | 4,979.803 | 4,909.294 | 2,967.066 | 6,769.732 | 6,581.604 | 7,307.57 | 4,504.172 | 4,160.528 | 6,390.019 | 6,873.707 | 5,356.358 | 5,429.895 | 4,710.392 | 4,512.192 | 5,678.487 | 4,127.97 | 5,749.201 | 6,063.95 | 6,371.016 | 5,297.876 | 4,768.682 | 4,352.077 | 4,219.352 | 6,381.265 | 5,591.938 | 6,683.995 | 6,723.346 | 6,253.505 | 7,475.151 | 6,418.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 150,676.07 | 76,028.625 | 78,363.451 | 82,552.802 | 76,214.95 | 75,192.983 | 79,594.964 | 67,386.475 | 55,260.797 | 64,199.751 | 55,260.797 | 62,113.645 | 60,033.42 | 55,260.797 | 51,275.947 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 55,260.797 | 52,905.83 | 52,905.83 | 52,905.83 | 52,905.83 | 57,418.021 | 62,736.23 | 52,905.83 | 51,266.83 | 51,266.486 | 51,266.486 | 51,266.486 | 38,245.362 | 33,476.68 | 37,696.032 | 39,857.946 | 33,476.68 | 33,476.68 | 40,200.025 | 33,476.68 | 40,951.831 | 39,895.235 | 38,878.569 | 33,525.992 | 33,696.187 | 33,696.187 | 33,998.047 | 34,104.82 | 33,857.746 | 33,833.884 | 32,514.67 | 27,409.064 | 17,042.046 | 15,211.327 | 9,812.737 | -1,007.923 | 506.472 | 161.765 | -13.414 |
Total Shareholders Equity
| 401,893.122 | 305,904.886 | 312,505.77 | 353,235.911 | 360,515.554 | 363,164.27 | 366,254.426 | 327,685.29 | 306,861.435 | 284,514.824 | 248,076.127 | 247,088.045 | 224,570.298 | 216,363.605 | 217,669.249 | 215,211.522 | 212,032.22 | 212,367.595 | 212,494.113 | 222,557.434 | 216,647.215 | 214,088.874 | 207,976.319 | 204,276.332 | 198,572.056 | 185,421.949 | 176,459.363 | 178,170.261 | 166,464.922 | 162,901.107 | 151,388.067 | 109,456.099 | 100,607.033 | 93,061.121 | 86,111.69 | 82,166.783 | 56,198.229 | 52,092.434 | 49,486.29 | 113,131.967 | 112,896.439 | 119,285.158 | 119,717.637 | 135,223.446 | 143,748.936 | 145,646.012 | 147,700.899 | 131,162.886 | 126,296.719 | 125,673.718 | 125,403.689 | 110,600.909 | 108,050.938 | 107,085.619 | 103,856.443 | 97,564.593 | 81,807.288 | 76,475.556 | 67,533.481 | 49,758.926 | 44,150.941 | 41,409.328 | 38,335.524 |
Total Equity
| 416,207.882 | 323,227.52 | 331,469.582 | 389,664.3 | 398,071.716 | 405,370.748 | 415,296.152 | 385,282.269 | 358,015.469 | 333,465.464 | 283,458.55 | 270,780.652 | 244,450.802 | 238,593.746 | 241,184.64 | 242,043.405 | 239,954.669 | 243,551.895 | 242,943.81 | 258,792.156 | 253,899.478 | 251,986.455 | 245,500.452 | 242,434.237 | 230,819.96 | 218,477.746 | 208,911.446 | 212,487.353 | 178,178.515 | 174,009.008 | 163,378.557 | 120,508.584 | 112,235.543 | 104,791.885 | 97,994.236 | 94,580.184 | 67,400.692 | 63,573.57 | 61,371.526 | 124,271.01 | 123,740.944 | 130,936.121 | 131,990.793 | 147,734.574 | 157,033.54 | 158,630.002 | 160,413.529 | 131,162.886 | 126,296.719 | 125,673.718 | 125,403.689 | 110,600.909 | 108,050.938 | 107,085.619 | 103,856.443 | 97,564.593 | 81,807.288 | 76,475.556 | 67,533.481 | 49,758.926 | 44,150.941 | 41,409.328 | 38,335.524 |
Total Liabilities & Shareholders Equity
| 929,721.286 | 846,763.308 | 863,615.866 | 862,108.967 | 901,543.73 | 910,878.792 | 933,755.417 | 760,294.451 | 677,377.086 | 671,481.568 | 616,334.424 | 588,976.255 | 540,410.591 | 540,482.066 | 536,123.529 | 542,867.077 | 527,412.075 | 530,505.756 | 528,907.906 | 547,548.236 | 531,547.454 | 474,715.521 | 441,480.96 | 410,160.942 | 378,884.935 | 332,094.87 | 316,114.969 | 319,597.488 | 319,216.85 | 303,327.032 | 315,083.346 | 265,444.242 | 274,130.599 | 261,585.417 | 261,388.269 | 266,751.472 | 238,153.116 | 235,297.91 | 231,980.153 | 288,746.914 | 289,057.211 | 298,891.492 | 290,138.308 | 317,751.893 | 332,952.062 | 328,467.257 | 321,752.56 | 309,638.36 | 305,398.484 | 287,208.722 | 278,804.148 | 224,054.766 | 220,489.135 | 216,107.865 | 191,455.34 | 187,716.488 | 189,090.967 | 177,664.717 | 167,129.039 | 188,868.055 | 74,942.222 | 73,804.84 | 74,991.106 |