Dongsung Chemical Co., Ltd.
KRX:102260.KS
4310 (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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 97,868.177 | 106,357.525 | 114,059.525 | 157,485.762 | 93,997.102 | 61,654.044 | 79,377.969 | 45,434.413 | 48,948.977 | 49,440.074 | 59,840.803 | 50,242.267 | 59,540.324 | 87,773.991 | 72,574.111 | 65,043.352 | 92,876.219 | 84,825.678 | 79,277.572 | 57,981.022 | 47,458.949 | 41,829.83 | 46,949.991 | 38,843.04 | 56,957.261 | 60,786.052 | 58,852.944 | 60,619.636 | 51,224.507 | 68,857.044 | 50,524.512 | 55,068.957 | 51,436.664 | 53,171.634 | 40,120.618 | 39,311.254 | 47,938.597 | 33,767.009 | 43,982.424 | 24,358.629 | 25,260.299 | 32,335.654 | 62,882.869 | 46,714.872 | 56,820.739 | 42,613.917 | 33,906.487 | 61,714.453 | 39,089.968 | 43,379.647 | 46,798.112 | 34,181.865 | 33,508.586 | 40,233.856 | 14,028.609 | 14,491.333 | 10,243.446 | 23,710.255 | 10,604.715 | 12,212.898 | 1,160.698 | 18,254.14 |
Short Term Investments
| 48,216.507 | 21,000 | 34,964.33 | 15,948.176 | 12,020.747 | 5,999.499 | 5,259.309 | 16,393.409 | 10,580.45 | 18,949.927 | 18,255.731 | 16,422.153 | 10,962.099 | 28,419.011 | 49,710.052 | 69,751.634 | 69,664.268 | 44,819.327 | 38,693.14 | 35,737.848 | 45,055.887 | 43,408.344 | 42,255.457 | 42,333.836 | 40,114.119 | 44,896.774 | 40,222.96 | 35,866.17 | 32,932.263 | 42,264.19 | 54,463.457 | 47,017.472 | 41,717.047 | 36,840.603 | 24,311.253 | 29,521.735 | 46,060.917 | 46,398.301 | 35,348.908 | 53,942.243 | 76,031.538 | 65,385.754 | 44,128.658 | 31,412.792 | 31,940.647 | 33,257.236 | 39,998.978 | 31,964.892 | 19,959.555 | 20,277.208 | 14,488.802 | 6,031.958 | 6,673.004 | 11,378.709 | 9,495.147 | 9,692.159 | 13,607.265 | 20,440.163 | 14,334.489 | 13,509.523 | 30,110.835 | 13,259.364 |
Cash and Short Term Investments
| 146,084.684 | 127,357.525 | 149,023.855 | 173,433.938 | 106,017.849 | 67,653.543 | 84,637.278 | 61,827.822 | 59,529.427 | 68,390.001 | 78,096.534 | 66,664.42 | 70,502.423 | 116,193.002 | 122,284.163 | 134,794.985 | 162,540.487 | 129,645.005 | 117,970.713 | 93,718.87 | 92,514.836 | 85,238.174 | 89,205.448 | 81,176.876 | 97,071.38 | 105,682.826 | 99,075.904 | 96,485.806 | 84,156.77 | 111,121.234 | 104,987.969 | 102,086.429 | 93,153.711 | 90,012.237 | 64,431.871 | 68,832.989 | 93,999.514 | 80,165.31 | 79,331.332 | 78,300.872 | 101,291.837 | 97,721.408 | 107,011.527 | 78,127.664 | 88,761.386 | 75,871.153 | 73,905.465 | 93,679.345 | 59,049.523 | 63,656.855 | 61,286.914 | 40,213.823 | 40,181.59 | 51,612.565 | 23,523.756 | 24,183.492 | 23,850.711 | 44,150.418 | 24,939.204 | 25,722.421 | 31,271.533 | 31,513.504 |
Net Receivables
| 132,668.006 | 134,048.406 | 132,701.281 | 156,152.317 | 174,130.769 | 201,334.148 | 171,541.252 | 198,558.616 | 191,323.374 | 186,906.676 | 157,920.276 | 124,331.894 | 131,923.87 | 140,217.477 | 106,300.512 | 135,401.585 | 132,435.397 | 163,881.252 | 140,146.916 | 148,302.705 | 169,728.951 | 165,417.732 | 145,112.788 | 162,556.525 | 157,738.589 | 170,776.814 | 181,418.084 | 181,250.746 | 177,658.754 | 175,655.611 | 183,228.384 | 161,856.279 | 175,125 | 164,013.217 | 169,099.565 | 158,064.982 | 141,457.698 | 171,101.268 | 174,400.764 | 153,008.459 | 130,141.351 | 150,958.606 | 148,233.771 | 173,151.049 | 167,926.445 | 151,894.347 | 123,824.365 | 140,298.131 | 120,118.728 | 119,003.299 | 101,465.07 | 99,908.918 | 103,355.254 | 109,054.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 191,898.43 | 187,280.653 | 206,622.805 | 210,819.05 | 197,700.607 | 212,578.392 | 201,503.707 | 207,584.851 | 179,989.808 | 160,925.894 | 159,996.107 | 162,452.033 | 136,030.291 | 115,336.107 | 121,463.401 | 131,464.234 | 125,144.052 | 135,147.421 | 132,544.017 | 133,559.368 | 129,260.678 | 114,406.845 | 99,347.893 | 104,973.904 | 100,850.51 | 89,224.881 | 82,916.851 | 86,291.515 | 101,311.587 | 116,889.731 | 113,750.633 | 101,528.597 | 99,873.81 | 96,800.655 | 116,363.952 | 113,990.232 | 116,352.222 | 115,726.146 | 108,681.599 | 118,809.089 | 112,680.948 | 102,550.82 | 107,827.768 | 123,229.388 | 128,624.583 | 132,126.648 | 125,604.901 | 122,126.837 | 96,600.023 | 82,054.864 | 59,591.582 | 66,626.127 | 65,344.754 | 76,622.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 10,819.738 | 92,209.18 | 13,826.678 | 80.339 | -232.773 | -311.709 | -0 | 13.386 | -311.708 | -1,661.407 | -1,661.408 | -0.001 | -311.707 | -133.741 | -292.975 | 0.001 | -754.14 | -581.468 | -755.095 | 182.095 | 175.659 | 2.077 | 2.043 | 3,787.962 | 5,856.416 | 178.586 | 174.14 | 183.485 | 177.486 | 5.973 | 10.695 | 9.909 | 10.69 | 5,611.972 | 5.756 | 3.814 | 1,106.602 | 15.349 | 28.628 | 227.084 | 3.509 | 3.932 | 4.194 | 3.797 | 31.388 | 5.274 | 3.928 | 2.569 | 15.5 | 367.489 | 94.561 | 23.191 | 14.764 | 0.002 | -0.001 | -0.001 | -0.001 | 0.001 | -0.001 | -0.001 | -0.001 | 476.639 |
Total Current Assets
| 481,470.857 | 540,895.763 | 502,174.619 | 540,485.643 | 477,616.452 | 481,254.374 | 457,682.237 | 467,984.675 | 430,530.902 | 414,561.164 | 394,351.509 | 353,448.346 | 338,144.878 | 371,612.845 | 349,755.102 | 401,660.806 | 419,365.797 | 428,092.209 | 389,906.55 | 375,763.038 | 391,680.124 | 365,064.828 | 333,668.172 | 352,495.267 | 361,516.895 | 365,863.107 | 363,584.979 | 364,211.552 | 363,304.597 | 403,672.549 | 401,977.681 | 365,481.214 | 368,163.211 | 356,438.081 | 349,901.144 | 340,892.017 | 352,916.036 | 367,008.073 | 362,442.323 | 350,345.504 | 344,117.645 | 351,234.766 | 363,077.259 | 374,511.898 | 385,343.802 | 359,897.422 | 323,338.659 | 356,106.882 | 275,783.774 | 265,082.507 | 222,438.127 | 206,772.059 | 208,896.362 | 237,289.902 | 25,587.265 | 25,575.433 | 26,267.865 | 46,000.654 | 26,552.812 | 27,623.927 | 32,136.847 | 31,990.143 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 348,207.393 | 323,156.959 | 338,962.091 | 328,293.702 | 324,146.502 | 312,151.748 | 311,652.727 | 301,921.187 | 294,840.074 | 295,312.743 | 298,799.242 | 308,846.404 | 309,119.296 | 310,914.266 | 319,613.594 | 334,332.473 | 339,114.818 | 352,269.808 | 352,925.946 | 355,212.829 | 351,784.968 | 355,406.093 | 351,794.775 | 355,731.93 | 358,495.92 | 358,328.709 | 360,398.572 | 364,998.265 | 346,891.201 | 340,502.558 | 336,643.92 | 319,664.214 | 312,880.476 | 310,881.436 | 313,232.732 | 316,586.573 | 311,783.285 | 307,849.592 | 306,907.38 | 307,559.168 | 249,177.701 | 248,286.155 | 244,352.145 | 241,660.468 | 243,954.707 | 241,451.857 | 237,541.858 | 232,281.568 | 232,211.375 | 231,789.534 | 234,227.28 | 283,611.942 | 282,801.767 | 285,054.517 | 15,283.675 | 15,399.832 | 15,366.345 | 15,541.896 | 514.111 | 180.564 | 41.175 | 1.767 |
Goodwill
| 28,300.245 | 28,300.245 | 28,300.245 | 28,300.245 | 28,300.245 | 28,300.244 | 28,300.244 | 28,300.245 | 28,300.245 | 28,300.244 | 28,300.244 | 28,300.245 | 28,300.245 | 28,300.245 | 28,300.244 | 28,300.245 | 0 | 28,300.244 | 28,300.244 | 29,541.843 | 29,541.843 | 29,541.843 | 29,541.843 | 33,522.584 | 33,522.584 | 33,522.584 | 33,522.584 | 32,511.473 | 29,541.843 | 29,541.843 | 29,541.843 | 29,541.843 | 29,541.843 | 31,319.498 | 29,541.843 | 29,620.092 | 29,620.092 | 32,589.513 | 32,589.513 | 35,112.724 | 28,910.691 | 28,910.691 | 28,910.691 | 28,910.691 | 28,910.691 | 28,910.691 | 28,910.691 | 29,402.229 | 29,420.804 | 29,420.804 | 29,420.804 | 28,910.691 | 28,910.691 | 33,920.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7,046.839 | 6,991.276 | 7,367.443 | 7,510.974 | 7,590.812 | 7,626.589 | 7,889.985 | 8,135.111 | 8,532.046 | 8,738.817 | 7,465.085 | 35,041.868 | 6,877.324 | 7,087.484 | 6,779.333 | 6,930.639 | 35,444.452 | 8,031.662 | 8,257.035 | 9,681.166 | 9,991.748 | 10,140.072 | 10,334.47 | 10,768.383 | 11,256.751 | 11,349.649 | 11,754.35 | 13,540.379 | 12,239.632 | 12,529.963 | 12,838.386 | 13,104.887 | 14,542.068 | 12,449.219 | 15,946.403 | 16,752.529 | 16,913.43 | 16,920.226 | 17,180.066 | 14,909.151 | 14,983.117 | 15,198.413 | 13,862.277 | 12,552.127 | 12,872.346 | 13,045.971 | 13,217.154 | 13,860.757 | 13,677.046 | 13,916.352 | 13,887.434 | 13,998.923 | 13,983.548 | 9,329.255 | 17.692 | 14.763 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 28,300.245 | 28,300.245 | 35,667.688 | 35,811.219 | 35,891.057 | 35,926.833 | 36,190.229 | 36,435.356 | 36,832.291 | 37,039.061 | 35,765.329 | 35,041.868 | 35,177.569 | 35,387.729 | 35,079.577 | 35,230.884 | 35,444.452 | 36,331.906 | 36,557.279 | 39,223.009 | 39,533.591 | 39,681.915 | 39,876.313 | 44,290.967 | 44,779.335 | 44,872.233 | 45,276.934 | 46,051.852 | 41,781.475 | 42,071.806 | 42,380.229 | 42,646.73 | 44,083.911 | 43,768.717 | 45,488.246 | 46,372.621 | 46,533.522 | 49,509.739 | 49,769.579 | 50,021.875 | 43,893.808 | 44,109.104 | 42,772.968 | 41,462.818 | 41,783.037 | 41,956.662 | 42,127.845 | 43,262.986 | 43,097.85 | 43,337.156 | 43,308.238 | 42,909.614 | 42,894.239 | 43,249.701 | 17.692 | 14.763 | 0 | 23,578.321 | 0 | 15,481.277 | 0 | 0 |
Long Term Investments
| 73,013.583 | 76,442.637 | 83,539.877 | 25,008.472 | 28,816.973 | 36,641.375 | 32,945.306 | 17,485.071 | 24,858.495 | 28,510.737 | 25,184.235 | 18,443.696 | 26,962.869 | 7,735.209 | -12,541.401 | -28,851.821 | -29,361.464 | -10,034.557 | -16,437.371 | -8,875.98 | -17,198.809 | -17,021.653 | -14,792.875 | -16,444.04 | -12,443.176 | -13,929.042 | -11,224.269 | 478.777 | 251.688 | -8,522.679 | -22,517.609 | -12,492.296 | -7,778.839 | -4,317.366 | 9,817.188 | 1,709.201 | -13,795.475 | -15,901.299 | -5,218.418 | -23,112.42 | -50,128.225 | -41,319.196 | -19,279.872 | -3,560.732 | -3,095.07 | 23,651.224 | 14,569.242 | -7,906.514 | 5,385.239 | 4,149.171 | 6,084.668 | 17,780.933 | 14,944.91 | 6,265.717 | 113,027.184 | 111,148.519 | 98,343.124 | 44,054.666 | 59,191.567 | 60,125.32 | 42,863.722 | 57,761.94 |
Tax Assets
| 1,063.128 | 1,448.907 | 2,127.162 | 1,979.403 | 2,290.878 | 1,096.075 | 997.986 | 335.433 | 282.547 | 293.098 | 297.066 | 1,376.133 | 1,289.265 | 1,304.439 | 1,266.693 | 309.532 | 334.719 | 155.299 | 313.597 | 310.511 | 318.862 | 316.558 | 258.815 | 240.386 | 251.481 | 251.3 | 247.089 | 93,569.657 | 225.537 | 0 | 274.408 | 88.342 | 410.09 | 184.975 | 190.114 | 290.188 | 292.397 | 189.684 | 299.157 | 76.616 | 75.107 | 83.541 | 113.699 | 76.638 | 95.222 | 94.071 | 277.137 | 485.754 | 390.978 | 501.887 | 419.392 | 259.084 | 237.468 | 32,651.911 | 0 | 0 | 0 | 105.728 | 75.864 | 92.544 | 0 | 0 |
Other Non-Current Assets
| 14,076.121 | 14,044.94 | 8,141.418 | 66,867.518 | 63,754.227 | 57,877.671 | 60,043.27 | 62,156.431 | 56,501.645 | 64,979.41 | 64,398.372 | 71,093.6 | 65,685.84 | 83,342.749 | 104,770.583 | 117,394.352 | 117,391.345 | 92,594.555 | 87,252.402 | 84,056.137 | 93,551.046 | 98,222.311 | 97,311.415 | 97,823.732 | 95,859.329 | 100,798.494 | 96,374.115 | 0.001 | 90,332.843 | 99,936.411 | 113,294.072 | 105,022.62 | 100,567.884 | 95,334.864 | 83,065.804 | 88,510.148 | 105,472.271 | 105,786.694 | 94,956.006 | 113,796.855 | 136,121.268 | 125,689.609 | 104,538.417 | 92,055.579 | 97,278.284 | 98,881.92 | 106,173.586 | 98,416.917 | 86,690.496 | 87,307.996 | 81,876.534 | 27,265.662 | 27,881.171 | -0.001 | 12,993.501 | 13,275.513 | 17,190.62 | 0.001 | 16,916.467 | 0.001 | 30,661.545 | 13,560.073 |
Total Non-Current Assets
| 464,660.469 | 443,393.689 | 468,438.236 | 457,960.314 | 454,899.637 | 443,693.702 | 441,829.518 | 418,333.477 | 413,315.052 | 426,135.049 | 424,444.244 | 434,801.7 | 438,234.839 | 438,684.392 | 448,189.045 | 458,415.42 | 462,923.869 | 471,317.011 | 460,611.853 | 469,926.506 | 467,989.657 | 476,605.224 | 474,448.442 | 481,642.975 | 486,942.889 | 490,321.694 | 491,072.442 | 505,098.552 | 479,482.744 | 473,988.096 | 470,075.02 | 454,929.61 | 450,163.522 | 445,852.626 | 451,794.084 | 453,468.731 | 450,286 | 447,434.41 | 446,713.704 | 448,342.094 | 379,139.659 | 376,849.213 | 372,497.358 | 371,694.771 | 380,016.18 | 406,035.734 | 400,689.668 | 366,540.711 | 367,775.938 | 367,085.744 | 365,916.112 | 371,827.235 | 368,759.555 | 367,221.845 | 141,322.052 | 139,838.627 | 130,900.089 | 83,280.612 | 76,698.009 | 75,879.706 | 73,566.442 | 71,323.78 |
Total Assets
| 946,131.327 | 984,289.452 | 970,612.856 | 998,445.957 | 932,516.088 | 924,948.076 | 899,511.754 | 886,318.152 | 843,845.954 | 840,696.213 | 818,795.753 | 788,250.046 | 776,379.716 | 810,297.238 | 797,944.147 | 860,076.226 | 882,289.666 | 899,409.22 | 850,518.403 | 845,689.544 | 859,669.781 | 841,670.052 | 808,116.611 | 834,138.243 | 848,459.784 | 856,184.801 | 854,657.421 | 869,310.104 | 842,787.341 | 877,660.645 | 872,052.701 | 820,410.824 | 818,326.733 | 802,290.707 | 801,695.229 | 794,360.748 | 803,202.036 | 814,442.484 | 809,156.027 | 798,687.598 | 723,257.304 | 728,083.979 | 735,574.617 | 746,206.669 | 765,359.982 | 765,933.156 | 724,028.327 | 722,647.593 | 643,559.712 | 632,168.251 | 588,354.239 | 578,599.294 | 577,655.918 | 604,511.747 | 166,909.319 | 165,414.061 | 157,167.954 | 129,281.266 | 103,250.821 | 103,503.633 | 105,703.289 | 103,313.923 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 80,910.272 | 77,379.688 | 84,745.527 | 97,733.779 | 84,121.796 | 107,972.543 | 118,093.886 | 100,313.706 | 104,399.007 | 107,013.198 | 88,700.011 | 74,264.61 | 83,508.004 | 97,966.901 | 79,002.406 | 79,020.733 | 65,808.333 | 80,677.534 | 76,473.199 | 73,306.473 | 90,560.043 | 97,394.711 | 82,835.924 | 91,345.675 | 89,298.456 | 95,093.249 | 87,927.365 | 81,589.941 | 65,221.432 | 0 | 89,390.073 | 59,131.737 | 72,055.708 | 69,686.827 | 70,002.84 | 73,061.747 | 0 | 82,185.43 | 92,284.773 | 70,416.8 | 74,388.632 | 77,812.439 | 75,295.67 | 76,861.165 | 89,349.782 | 83,624.779 | 61,573.258 | 74,911.675 | 69,887.023 | 70,881.551 | 56,454.655 | 60,896.304 | 55,707.571 | 59,473.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 125,415.497 | 129,722.044 | 162,739.517 | 179,182.986 | 171,912.42 | 156,372.729 | 125,768.147 | 143,436.405 | 149,768.299 | 143,189.293 | 145,717.957 | 133,351.9 | 124,070.112 | 148,599.19 | 153,119.424 | 163,447.877 | 216,094.714 | 183,644.996 | 156,459.276 | 185,099.115 | 204,551.87 | 186,003.337 | 199,529.013 | 207,041.435 | 162,236.885 | 171,250.966 | 180,031.353 | 173,105.698 | 180,019.502 | 179,540.651 | 177,404.155 | 193,408.202 | 195,075.717 | 152,877.396 | 169,707.294 | 144,833.938 | 116,807.777 | 153,353.935 | 168,407.058 | 196,244.355 | 208,693.115 | 204,609.817 | 222,440.851 | 192,115.873 | 204,935.564 | 212,743.858 | 217,472.064 | 249,101.084 | 225,201.335 | 172,728.266 | 153,353.205 | 149,849.986 | 152,250.153 | 156,790.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 8,645.242 | 11,635.678 | 9,060.69 | 11,302.585 | 6,131.922 | 4,125.502 | 3,997.484 | 8,667.937 | 7,424.302 | 9,113.389 | 8,448.991 | 9,067.096 | 9,535.657 | 10,541.866 | 7,462.522 | 8,543.56 | 7,993.644 | 6,118.208 | 5,888.143 | 4,547.927 | 7,759.477 | 3,431.784 | 2,161.567 | 2,357.157 | 2,744.234 | 5,783.04 | 4,932.36 | 6,369.065 | 7,628.881 | 10,304.982 | 11,648.293 | 7,703.346 | 10,452.721 | 11,476.912 | 7,968.435 | 5,201.358 | 6,498.561 | 4,287.37 | 4,865.772 | 3,169.233 | 3,628.106 | 4,889.729 | 5,829.302 | 5,243.661 | 5,642.182 | 6,259.603 | 4,872.043 | 5,774.846 | 3,018.759 | 3,906.764 | 3,927.83 | 2,680.527 | 2,803.336 | 2,806.566 | 110.289 | 176.718 | 322.721 | 55.198 | 19.465 | 152.57 | 187.316 | 136.739 |
Deferred Revenue
| 81,280.989 | 82,401.433 | 87,910.988 | 133,074.084 | 108,806.994 | 50,036.34 | 46,052.84 | 31,038.191 | 22,927.87 | 21,353.812 | 82,060.66 | 72,235.273 | 70,044.458 | 83,742.77 | 70,272.561 | 82,982.178 | 78,644.546 | 103,580.313 | 69,107.584 | 63,729.075 | 63,532.949 | 3,431.784 | 48,726.22 | 40,416.732 | 42,485.125 | 5,783.04 | 49,628.559 | 6,369.065 | 7,628.881 | 0 | 66,789.814 | 54,054.722 | 54,697.679 | 11,476.912 | 52,202.239 | 46,763.379 | 0 | 59,135.078 | 50,326.197 | 44,180.383 | 3,628.106 | 57,235.983 | 55,691.406 | 5,243.661 | 5,642.182 | 58,020.566 | 40,167.006 | 36,136.162 | 25,623.974 | 27,068.891 | 26,449.628 | 22,412.378 | 24,782.217 | 2,806.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 56,291.97 | 121,332.816 | 64,956.503 | 412.687 | 400.979 | 66,345.055 | 61,751.923 | 60,047.657 | 52,637.415 | 67,180.333 | 0 | 0 | -0.001 | -0.001 | -0.001 | 0 | 0.24 | -0.001 | -0.001 | 0 | -0.001 | 63,398.734 | -0.001 | 3,891.589 | 1,811.768 | 53,014.159 | 0 | 43,756.797 | 45,642.342 | 159,409.006 | -0.002 | 0.003 | 0.001 | 56,902.27 | 0 | -0.001 | 129,990.044 | 0.001 | -0.001 | -0.002 | 39,325.99 | -0.001 | 0.001 | 48,907.895 | 47,068.361 | -0.001 | 0.001 | -0.001 | 0.001 | -0.001 | 0.002 | -0.001 | -0.001 | 22,458.109 | 1,642.616 | 1,708.674 | 2,055.838 | 1,307.994 | 294.918 | 474.024 | 498.192 | 329.143 |
Total Current Liabilities
| 343,898.728 | 410,835.982 | 400,352.535 | 410,403.536 | 365,242.189 | 380,726.667 | 351,666.796 | 334,835.959 | 329,732.591 | 338,736.637 | 316,478.629 | 279,851.784 | 277,622.572 | 330,308.86 | 302,394.39 | 325,450.789 | 360,547.833 | 367,902.842 | 302,040.058 | 322,134.663 | 358,644.86 | 350,228.566 | 331,091.156 | 342,695.431 | 295,832.234 | 325,141.414 | 317,587.278 | 304,821.501 | 298,512.157 | 338,949.657 | 333,584.039 | 306,594.664 | 321,829.105 | 290,943.405 | 291,912.374 | 264,659.063 | 246,797.821 | 294,674.444 | 311,018.028 | 310,841.536 | 326,035.843 | 339,658.238 | 353,427.927 | 323,128.594 | 346,995.889 | 354,389.202 | 319,212.329 | 360,148.92 | 320,712.333 | 270,678.707 | 236,257.491 | 233,158.667 | 232,739.94 | 241,528.511 | 1,642.616 | 1,708.674 | 2,055.838 | 1,307.994 | 294.918 | 474.024 | 498.192 | 329.143 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18,900 | 18,900 | 18,900 | 37,263.274 | 37,754.025 | 32,568.597 | 32,478.865 | 32,477.905 | 13,603.05 | 13,508.895 | 11,586.8 | 21,729.356 | 21,920.335 | 23,263.379 | 24,178.041 | 64,162.037 | 65,574.564 | 79,541.68 | 90,348.782 | 63,006.182 | 51,349.847 | 51,160.716 | 35,201.012 | 37,548.035 | 94,939.85 | 79,876.567 | 83,709.823 | 95,350.806 | 78,344.972 | 75,668.259 | 61,237.027 | 46,323.59 | 39,043.99 | 70,066.59 | 72,671.19 | 93,682.721 | 132,153.921 | 96,618.308 | 80,583.99 | 49,875.973 | 1,601.306 | 9,360.388 | 12,319.141 | 61,712.326 | 61,329.339 | 62,571.543 | 67,309.301 | 40,913.92 | 19,137.3 | 50,723.511 | 51,115.396 | 39,978.331 | 40,002.464 | 50,300.492 | 30,193.862 | 29,893.057 | 29,595.523 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1,232.532 | 1,220.252 | 1,200.404 | 1,110.142 | 1,080.182 | 1,083.891 | 1,192.769 | 1,316.081 | 1,545.201 | 1,650.055 | 2,127.149 | 1,855.695 | 1,949.78 | 2,094.061 | 2,263.646 | 3,660.179 | 3,941.687 | 4,228.216 | 4,544.67 | 4,838.888 | 5,109.452 | 5,396.845 | 5,710.571 | 5,965.155 | 6,252.595 | 6,552.279 | 6,868.175 | 7,316.512 | 7,603.973 | 10,724.529 | 8,215.225 | 8,538.641 | 8,848.667 | 9,151.261 | 9,582.922 | 9,934.617 | 10,224.239 | 10,607.584 | 6,396.285 | 5,981.047 | 10,389.524 | 637.388 | 580.688 | 488.21 | 468 | 468 | 418.788 | 2,699.546 | 307 | 267.634 | 195.552 | 44.407 | 40 | 34,056.448 | 4,427.72 | 3,568.908 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 22,489.655 | 18,225.792 | 17,289.932 | 21,860.086 | 22,956.163 | 23,029.463 | 22,504.751 | 23,848.292 | 23,372.935 | 23,033.006 | 21,343.787 | 21,603.476 | 22,187.82 | 22,910.601 | 23,733.202 | 23,120.112 | 23,010.766 | 23,933.034 | 24,158.269 | 23,478.766 | 23,453.43 | 24,008.883 | 24,126.74 | 21,300.035 | 22,012.515 | 20,587.796 | 20,600.711 | 18,604.673 | 18,357.17 | 16,995.161 | 18,623.626 | 19,555.32 | 18,040.11 | 19,553.905 | 20,280.788 | 17,395.784 | 19,136.124 | 22,201.134 | 21,818.143 | 24,869.759 | 22,866.864 | 24,915.673 | 24,936.33 | 26,313.048 | 26,082.322 | 24,939.391 | 24,377.858 | 24,900.37 | 24,474.17 | 23,544.488 | 23,039.572 | 21,550.964 | 21,395.554 | 16,794.829 | 1,122.725 | 1,210.079 | 2,663.923 | 4,357.648 | 5,135.44 | 4,945.954 | 6,596.599 | 6,108.284 |
Other Non-Current Liabilities
| 12,742.061 | 8,126.973 | 7,869.017 | 3,919.59 | 3,239.328 | 2,515.745 | 2,662.071 | 15,976.499 | 14,376.804 | 12,513.293 | 10,256.49 | 23,680.177 | 21,754.498 | 20,438.883 | 18,165.973 | 13,419.504 | 12,197.505 | 10,488.759 | 10,997.562 | 14,009.239 | 12,693.481 | 11,778.978 | 11,318.242 | 13,754.374 | 12,347.745 | 9,757.57 | 8,079.386 | 13,280.002 | 12,343.68 | 7,898.387 | 9,745.56 | 13,061.136 | 11,858.572 | 10,103.617 | 8,746.165 | 14,830.895 | 12,799.045 | 12,350.823 | 11,023.786 | 23,497.082 | 8,351.526 | 11,786.253 | 7,575.088 | 11,614.796 | 10,809.218 | 9,653.047 | 6,112.454 | 6,417.32 | 8,262.002 | 24,164.896 | 25,950.378 | 27,315.1 | 29,311.575 | 543.695 | 8,525.416 | 8,393.847 | 531.158 | 479.613 | 412.48 | 377.251 | 289.297 | 269.934 |
Total Non-Current Liabilities
| 55,364.248 | 46,473.017 | 45,259.353 | 64,153.092 | 65,029.698 | 59,197.697 | 58,838.456 | 73,618.776 | 52,897.99 | 50,705.248 | 45,314.226 | 68,868.703 | 67,812.433 | 68,706.924 | 68,340.862 | 104,361.831 | 104,724.522 | 118,191.69 | 130,049.283 | 105,333.075 | 92,606.21 | 92,345.422 | 76,356.565 | 78,567.599 | 135,552.705 | 116,774.212 | 119,258.095 | 134,551.993 | 116,649.795 | 111,286.336 | 97,821.439 | 87,478.687 | 77,791.339 | 108,875.373 | 111,281.065 | 135,844.017 | 174,313.329 | 141,777.849 | 119,822.204 | 104,223.861 | 43,209.22 | 46,699.702 | 45,411.247 | 100,128.38 | 98,688.879 | 97,631.981 | 98,218.401 | 74,931.156 | 52,180.472 | 98,700.529 | 100,300.899 | 88,888.802 | 90,749.593 | 101,695.464 | 44,269.723 | 43,065.891 | 32,790.604 | 4,837.261 | 5,547.92 | 5,323.205 | 6,885.896 | 6,378.218 |
Total Liabilities
| 399,262.975 | 457,308.999 | 445,611.888 | 474,556.629 | 430,271.888 | 439,924.364 | 410,505.252 | 408,454.735 | 382,630.581 | 389,441.885 | 361,792.854 | 348,720.487 | 345,435.006 | 399,015.784 | 370,735.252 | 429,812.62 | 465,272.354 | 486,094.532 | 432,089.342 | 427,467.738 | 451,251.07 | 442,573.988 | 407,447.721 | 421,263.03 | 431,384.94 | 441,915.626 | 436,845.372 | 439,373.495 | 415,161.952 | 450,235.993 | 431,405.478 | 394,073.351 | 399,620.445 | 399,818.779 | 403,193.438 | 400,503.08 | 421,111.15 | 436,452.294 | 430,840.232 | 415,065.397 | 369,245.063 | 386,357.94 | 398,839.174 | 423,256.974 | 445,684.768 | 452,021.183 | 417,430.73 | 435,080.076 | 372,892.805 | 369,379.236 | 336,558.389 | 322,047.469 | 323,489.533 | 343,223.975 | 45,912.34 | 44,774.565 | 34,846.442 | 6,145.254 | 5,842.838 | 5,797.229 | 7,384.088 | 6,707.361 |
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 |
Common Stock
| 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 49,689.728 | 43,993.012 | 43,993.012 | 43,993.012 | 43,993.012 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 45,444.97 | 36,214.645 | 36,214.645 | 36,214.645 | 36,214.645 | 35,963.548 | 35,398.579 | 35,084.706 | 27,426.202 | 27,426.202 | 27,426.202 | 27,426.202 | 27,426.202 | 27,175.105 | 26,547.359 | 24,121.467 | 24,002.89 | 24,002.89 | 24,002.89 | 22,496.3 | 22,496.3 | 22,496.3 | 22,496.3 | 17,888.615 | 17,888.615 | 15,349.86 | 15,349.86 |
Retained Earnings
| 158,676.28 | 103,377.657 | 105,132.575 | 149,250.832 | 136,057.124 | 125,204.523 | 128,141.225 | 110,599.055 | 103,932.465 | 81,967.9 | 92,259.048 | 121,074.812 | 118,096.351 | 77,143.647 | 86,297.111 | 92,944.432 | 87,075.537 | 79,715.99 | 84,966.415 | 90,506.68 | 87,371.916 | 82,097.239 | 89,323.133 | 102,784.156 | 105,112.356 | 100,342.964 | 104,030.552 | 107,969.178 | 102,296.153 | 99,985.864 | 102,901.836 | 95,973.557 | 88,369.693 | 75,956.863 | 73,574.614 | 74,463.886 | 66,487.313 | 59,167.217 | 59,766.065 | 64,370.254 | 61,237.711 | 56,008.778 | 56,279.966 | 55,381.377 | 57,195.778 | 58,574.004 | 59,177.877 | 54,625.18 | 50,612.774 | 47,959.543 | 45,234.022 | 48,214.942 | 48,006.644 | 52,068.737 | 1,098.569 | -373.188 | 2,382.893 | 2,219.379 | 1,646.781 | 1,569.681 | -725.979 | 605.075 |
Accumulated Other Comprehensive Income/Loss
| 13,322.828 | 10,749.378 | 9,155.892 | 15,214.205 | 15,479.71 | 15,506.546 | 11,833.034 | 19,767.433 | 15,129.437 | 28,629.512 | 13,362.592 | 9,344.031 | 8,992.452 | 11,821.011 | 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
| 193,955.9 | 231,851.65 | 231,851.65 | 186,048.471 | 185,995.409 | 185,727.393 | 186,700.508 | 187,842.74 | 188,428.685 | 189,107.742 | 191,447.57 | 156,694.84 | 156,900.126 | 141,592.064 | 146,340.551 | 148,037.224 | 148,105.859 | 150,722.452 | 151,257.294 | 149,678.908 | 149,978.883 | 148,809.493 | 148,037.554 | 144,605.275 | 144,503.504 | 146,185.596 | 146,130.904 | 146,764.844 | 148,049.051 | 147,240.666 | 146,915.288 | 143,636.335 | 144,657.911 | 145,687.846 | 147,269.512 | 148,179.323 | 100,306.486 | 105,824.904 | 106,929.442 | 106,249.87 | 106,017.24 | 105,418.076 | 103,742.478 | 99,758.319 | 100,163.204 | 101,589.337 | 97,780.838 | 97,037.978 | 94,970.557 | 94,069.883 | 91,864.756 | 92,467.134 | 90,585.378 | 94,365.564 | 97,402.11 | 98,516.384 | 97,442.319 | 98,420.332 | 77,872.587 | 78,248.108 | 83,695.32 | 80,651.628 |
Total Shareholders Equity
| 415,644.736 | 395,668.413 | 395,829.846 | 400,203.236 | 387,221.971 | 376,128.19 | 376,364.495 | 367,898.956 | 357,180.315 | 349,394.882 | 346,758.939 | 336,803.412 | 333,678.658 | 274,549.734 | 276,630.674 | 284,974.668 | 279,174.408 | 275,883.413 | 281,668.679 | 285,630.558 | 282,795.769 | 276,351.702 | 282,805.657 | 292,834.401 | 295,060.83 | 291,973.53 | 295,606.426 | 300,178.992 | 295,790.174 | 292,671.5 | 295,262.094 | 285,054.862 | 278,472.574 | 267,089.679 | 266,289.096 | 268,088.179 | 203,008.444 | 201,206.766 | 202,910.152 | 206,834.769 | 203,218.499 | 196,825.433 | 195,107.15 | 182,565.898 | 184,785.184 | 187,589.543 | 184,384.917 | 179,089.36 | 172,758.436 | 168,576.785 | 161,220.245 | 164,684.966 | 162,594.912 | 170,437.191 | 120,996.979 | 120,639.496 | 122,321.512 | 123,136.011 | 97,407.983 | 97,706.404 | 98,319.201 | 96,606.563 |
Total Equity
| 546,868.351 | 526,980.454 | 525,000.968 | 523,889.328 | 502,244.2 | 485,023.712 | 489,006.502 | 477,863.417 | 461,215.373 | 451,254.328 | 457,002.898 | 439,529.56 | 430,944.711 | 411,281.454 | 427,208.895 | 430,263.606 | 417,017.312 | 413,314.688 | 418,429.062 | 418,221.806 | 408,418.711 | 399,096.064 | 400,668.89 | 412,875.213 | 417,074.844 | 414,269.174 | 417,812.049 | 429,936.609 | 427,625.389 | 427,424.652 | 440,647.223 | 426,337.473 | 418,706.288 | 402,471.928 | 398,501.791 | 393,857.668 | 382,090.885 | 377,990.19 | 378,315.795 | 383,622.2 | 354,012.241 | 341,726.039 | 336,735.442 | 322,949.695 | 319,675.214 | 313,911.973 | 306,597.596 | 287,567.517 | 270,666.908 | 262,789.015 | 251,795.849 | 256,551.825 | 254,166.385 | 261,287.772 | 120,996.979 | 120,639.496 | 122,321.512 | 123,136.011 | 97,407.983 | 97,706.404 | 98,319.201 | 96,606.563 |
Total Liabilities & Shareholders Equity
| 946,131.327 | 984,289.452 | 970,612.856 | 998,445.957 | 932,516.088 | 924,948.076 | 899,511.754 | 886,318.152 | 843,845.954 | 840,696.213 | 818,795.753 | 788,250.046 | 776,379.716 | 810,297.238 | 797,944.147 | 860,076.226 | 882,289.666 | 899,409.22 | 850,518.403 | 845,689.544 | 859,669.781 | 841,670.052 | 808,116.611 | 834,138.243 | 848,459.784 | 856,184.8 | 854,657.421 | 869,310.104 | 842,787.341 | 877,660.645 | 872,052.701 | 820,410.824 | 818,326.733 | 802,290.707 | 801,695.229 | 794,360.748 | 803,202.035 | 814,442.484 | 809,156.027 | 798,687.597 | 723,257.304 | 728,083.979 | 735,574.617 | 746,206.669 | 765,359.982 | 765,933.156 | 724,028.327 | 722,647.593 | 643,559.713 | 632,168.251 | 588,354.239 | 578,599.294 | 577,655.918 | 604,511.747 | 166,909.319 | 165,414.061 | 157,167.954 | 129,281.266 | 103,250.821 | 103,503.633 | 105,703.289 | 103,313.924 |