KISCO Corp.
KRX:104700.KS
9230 (KRW) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26,384.25 | 33,327.612 | 30,447.455 | 24,951.782 | 14,657.351 | 26,213.339 | 20,612.665 | 13,020.927 | 18,533.611 | 8,628.235 | 7,461.173 | 80,823.754 | 86,283.692 | 110,774.741 | 68,349.445 | 112,411.631 | 91,645.602 | 100,875.693 | 102,664.272 | 104,672.557 | 107,343.254 | 73,709.704 | 123,436.706 | 116,380.335 | 120,618.174 | 104,002.976 | 116,729.338 | 123,381.199 | 125,398.565 | 97,842.489 | 75,658.336 | 83,343.146 | 76,891.732 | 52,793.532 | 44,253.54 | 56,459.793 | 59,973.841 | 29,335.877 | 49,324.623 | 45,808.597 | 51,373.675 | 42,098.005 | 36,342.796 | 43,962.369 | 99,358.955 | 49,573.279 | 79,683.117 | 84,561.769 | 45,289.974 | 11,731.721 | 56,596.125 | 12,754.255 | 21,870.38 | 26,061.707 | 91,522.369 | 23,782.924 | 40,360.805 | 38,270.543 | 54,584.262 | 88,394.257 | 109,463.247 | 69,743.336 | 61,052.273 | 69,087.384 |
Short Term Investments
| 426,416.373 | 480,317.97 | 476,851.037 | 462,570.928 | 432,849.549 | 421,226.687 | 424,361.127 | 427,776.533 | 345,142.385 | 390,930.849 | 407,315.204 | 321,572.777 | 275,817.404 | 264,240.445 | 367,756.473 | 308,730.784 | 310,987.852 | 254,738.343 | 272,230.863 | 250,840.884 | 204,313.141 | 288,129.687 | 263,266.792 | 257,210.123 | 252,282.119 | 231,269.369 | 236,408.563 | 218,283.07 | 186,083.289 | 184,238.919 | 186,372.1 | 169,195.089 | 172,963.001 | 158,539.998 | 161,997.911 | 146,732.057 | 113,062.34 | 98,711.712 | 98,153.157 | 89,869.367 | 104,580.403 | 99,197.701 | 93,797.979 | 99,674.743 | 74,782.134 | 74,743.767 | 62,695.397 | 47,976.061 | 80,909.848 | 88,289.745 | 93,834.737 | 95,124.183 | 97,215.743 | 67,955.216 | 12,092.924 | 5,849.846 | 13,543.574 | 20,917.398 | 27,020.304 | 22,501.943 | 13,445.144 | 21,913.524 | 15,351.408 | 7,893.845 |
Cash and Short Term Investments
| 452,800.623 | 513,645.583 | 507,298.493 | 487,522.71 | 447,506.9 | 447,440.026 | 444,973.792 | 440,797.46 | 363,675.996 | 399,559.084 | 414,776.377 | 402,396.531 | 362,101.096 | 375,015.186 | 436,105.918 | 421,142.415 | 402,633.454 | 355,614.036 | 374,895.135 | 355,513.441 | 311,656.395 | 361,839.391 | 386,703.498 | 373,590.458 | 372,900.293 | 335,272.345 | 353,137.901 | 341,664.269 | 311,481.854 | 282,081.408 | 262,030.436 | 252,538.235 | 249,854.733 | 211,333.53 | 206,251.451 | 203,191.85 | 173,036.181 | 128,047.589 | 147,477.779 | 135,677.964 | 155,954.078 | 141,295.706 | 130,140.775 | 143,637.112 | 174,141.089 | 124,317.046 | 142,378.514 | 132,537.83 | 126,199.822 | 100,021.466 | 150,430.862 | 107,878.438 | 119,086.123 | 94,016.923 | 103,615.293 | 29,632.77 | 53,904.379 | 59,187.941 | 81,604.566 | 110,896.2 | 122,908.391 | 91,656.86 | 76,403.681 | 76,981.229 |
Net Receivables
| 88,908.32 | 84,456.58 | 104,285.705 | 107,276.101 | 130,695.251 | 133,547.781 | 124,262.98 | 105,245.569 | 120,668.576 | 124,209.476 | 117,281.256 | 101,056.998 | 102,512.188 | 85,559.444 | 89,849.778 | 94,933.414 | 103,176.218 | 107,697.048 | 116,132.887 | 106,884.118 | 118,146.102 | 136,095.61 | 142,860.516 | 130,483.169 | 131,803.281 | 138,136.196 | 147,178.607 | 143,058.256 | 143,976.509 | 150,747.42 | 152,942.259 | 139,814.968 | 153,257.331 | 145,576.976 | 153,701.191 | 151,944.782 | 158,873.505 | 156,783.274 | 162,502.659 | 158,415.813 | 158,287.035 | 152,622.661 | 161,913.075 | 160,367.72 | 170,606.479 | 176,606.306 | 190,063.792 | 192,374.099 | 195,177.578 | 196,588.76 | 199,384.9 | 182,337.895 | 0 | 0 | 0 | 182,606.877 | 189,336.949 | 177,454.944 | 0 | 0 | 0 | 0 | 0 | 203,501.841 |
Inventory
| 72,754.594 | 90,813.765 | 75,702.843 | 80,832.709 | 86,270.944 | 83,902.429 | 67,682.039 | 86,837.166 | 134,249.164 | 101,276.012 | 80,145.514 | 61,506.895 | 62,697.911 | 71,566.264 | 50,330.45 | 51,166.59 | 52,659.416 | 71,323.105 | 81,323.337 | 115,979.729 | 107,254.717 | 88,837.152 | 82,799.24 | 95,660.498 | 93,225.616 | 109,114.989 | 82,242.532 | 84,830.201 | 84,624.043 | 89,549.697 | 77,231.167 | 90,838.736 | 86,525.407 | 72,361.124 | 75,648.412 | 88,956.716 | 82,558.465 | 96,107.056 | 115,814.092 | 126,127.032 | 124,329.541 | 141,307.027 | 136,242.845 | 126,461.431 | 122,922.611 | 136,945.357 | 128,162.061 | 163,345.96 | 154,810.809 | 171,258.253 | 153,898.969 | 189,304.621 | 157,457.024 | 189,971.871 | 121,492.215 | 155,413.607 | 189,216.654 | 150,959.564 | 159,021.748 | 146,213.046 | 117,779.047 | 131,884.597 | 151,425.1 | 118,357.079 |
Other Current Assets
| 212.265 | 539.169 | 260.245 | 98.119 | 180.095 | 256.488 | 0.001 | 98.961 | 312.915 | 244.834 | -0.001 | 0 | 163.289 | 1,300.295 | -0.001 | 109.659 | 333.572 | 318.251 | 0.001 | 84.148 | 3,322.119 | 168.356 | 0 | 43.66 | 85.517 | 122.324 | 0 | 48.783 | 95.121 | 136.285 | 0 | 50.41 | 95.878 | 127.227 | 0.002 | 100.64 | 99.614 | 146.502 | -0 | 52.014 | 620.286 | 158.082 | -0.001 | 1,158.681 | 332.16 | 408.844 | -0 | 6,020.461 | 12,257.691 | 3,214.354 | 0.001 | 12,490.397 | 192,474.371 | 198,179.75 | 193,238.011 | 0.001 | -0.001 | -0.001 | 175,167.781 | 191,032.139 | 187,807.074 | 180,932.127 | 144,441.772 | -0.001 |
Total Current Assets
| 614,675.803 | 689,455.097 | 687,547.286 | 675,729.638 | 664,653.19 | 665,146.724 | 636,918.811 | 632,979.156 | 618,906.651 | 625,289.406 | 612,203.147 | 564,960.424 | 527,474.484 | 533,441.19 | 576,286.145 | 567,352.078 | 558,802.661 | 534,952.441 | 572,351.359 | 578,461.436 | 540,379.332 | 586,940.509 | 612,363.255 | 599,777.785 | 598,014.707 | 582,645.854 | 582,559.04 | 569,601.509 | 540,177.527 | 522,514.81 | 492,203.862 | 483,242.349 | 489,733.349 | 429,398.857 | 435,601.056 | 444,193.988 | 414,567.765 | 381,084.421 | 425,794.53 | 420,272.823 | 439,190.94 | 435,383.476 | 428,296.694 | 431,624.944 | 468,002.339 | 438,277.553 | 460,604.367 | 494,278.35 | 488,445.9 | 471,082.833 | 503,714.731 | 492,011.351 | 469,017.518 | 482,168.544 | 418,345.519 | 367,653.255 | 432,457.981 | 387,602.448 | 415,794.095 | 448,141.385 | 428,494.512 | 404,473.584 | 372,270.553 | 398,840.148 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 255,403.681 | 256,876.364 | 257,732.287 | 256,197.294 | 258,153.63 | 259,686.055 | 265,612.207 | 267,723.024 | 270,023.047 | 272,744.547 | 272,776.99 | 275,486.455 | 278,174.522 | 280,448.018 | 273,659.147 | 275,252.063 | 276,162.035 | 279,088.953 | 278,893.558 | 284,167.813 | 284,466.977 | 283,638.901 | 273,513.604 | 270,121.805 | 272,365.383 | 275,969.715 | 275,891.458 | 395,822.697 | 400,539.035 | 406,603.718 | 409,431.373 | 414,119.684 | 417,451.319 | 422,722.22 | 425,012.456 | 433,440.3 | 431,967.6 | 432,292.791 | 423,701.266 | 427,308.465 | 430,074.235 | 424,950.618 | 433,661.811 | 429,297.803 | 433,675.848 | 437,356.935 | 443,092.458 | 449,314.435 | 452,895.826 | 457,997.738 | 474,059.181 | 511,804.71 | 514,827.7 | 511,135.021 | 476,009.208 | 484,232.283 | 496,790.9 | 506,367.65 | 504,885.721 | 492,779.501 | 497,631.038 | 499,969.658 | 501,271.905 | 479,769.198 |
Goodwill
| 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 | 0 |
Intangible Assets
| 362.837 | 362.837 | 362.837 | 362.837 | 362.837 | 356.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 491.637 | 491.637 | 491.637 | 771.637 | 771.637 | 771.637 | 1,459.307 | 1,459.307 | 1,443.907 | 743.907 | 743.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 1,152.117 | 1,215.117 | 1,215.117 | 1,215.117 | 1,215.117 | 1,209.907 | 979.907 | 979.907 | 979.907 | 1,665.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 362.837 | 362.837 | 362.837 | 362.837 | 362.837 | 356.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 56.237 | 491.637 | 491.637 | 491.637 | 771.637 | 771.637 | 771.637 | 1,459.307 | 1,459.307 | 1,443.907 | 743.907 | 743.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 916.907 | 1,152.117 | 1,215.117 | 1,215.117 | 1,215.117 | 1,215.117 | 1,209.907 | 979.907 | 979.907 | 979.907 | 1,665.26 | 14,513.661 | 8,270.563 | 15,964.291 | 0 | 0 | 24,832.69 | 0 | 0 | 0 | 0 |
Long Term Investments
| 23,441.505 | 21,542.323 | 20,579.479 | -450,925.504 | -420,989.959 | -411,469.877 | -409,722.107 | -412,883.856 | -329,851.402 | -374,398.741 | -390,460.423 | -304,116.948 | -260,122.106 | -250,248.145 | -355,539.467 | -297,522.185 | -300,188.01 | -244,750.059 | -257,149.72 | -236,519.146 | -189,471.215 | -273,802.912 | -247,874.068 | -239,988.73 | -233,811.742 | -211,223.321 | -217,034.269 | -198,711.935 | -162,560.29 | -160,526.351 | -153,943.033 | -140,022.049 | -145,391.501 | -131,732.512 | -134,452.891 | -106,512.682 | -70,622.67 | -56,369.311 | -57,034.057 | -49,249.352 | -69,928.27 | -65,437.792 | -56,595.113 | -65,798.869 | -41,023.784 | -40,262.549 | -31,567.651 | -19,117.952 | -51,255.107 | -53,736.844 | -58,202.781 | -60,596.841 | -59,684.721 | -29,949.716 | 26,862.232 | 48,090.351 | 28,992.787 | 19,674.481 | 18,583.451 | 17,522.87 | 19,661.793 | 4,472.046 | 12,456.473 | 31,336.58 |
Tax Assets
| -362.837 | -362.837 | 0 | 481,063.971 | 452,321.386 | 411,469.877 | 15,944.852 | 412,883.856 | 329,851.402 | 0 | 414,131.547 | 328,445.275 | 282,746.056 | 271,225.252 | 374,313.395 | 315,339.885 | 317,648.746 | 261,411.331 | 279,065.145 | 257,726.959 | 211,213.51 | 294,510.826 | 270,262.768 | 0 | 0 | 238,137.222 | 243,006.6 | 0 | 0 | 190,982.507 | 193,157.892 | 176,031.065 | 179,902.16 | 165,908.975 | 169,500.072 | 0 | 0 | 109,060.134 | 108,571.566 | 100,357.763 | 115,138.787 | 0 | 100,906.824 | 0 | 0 | 0 | 0 | 47,976.061 | 80,909.848 | 3,231.178 | 94,599.099 | 95,889.199 | 0 | 68,715.719 | 11,556.107 | 10,335.917 | 8,666.295 | 6,741.151 | 4,117.382 | 1,536.602 | 930.949 | 1,527.544 | 1,101.035 | 0 |
Other Non-Current Assets
| 4,487.451 | 5,572.025 | 6,242.436 | 77.896 | 98.402 | 30,324.458 | 429,843.807 | 21,654.376 | 22,127.262 | 397,789.1 | 0 | 0 | 111.635 | 124.396 | 0 | 19.3 | 32.609 | 45.919 | 0.001 | 72.537 | 85.846 | 0.002 | -0.001 | 264,257.893 | 259,381.682 | -0.001 | -0 | 224,926.29 | 192,776.693 | -0.001 | 0 | -0.001 | 0.001 | 0.001 | 0.001 | 156,923.504 | 123,323.774 | 0.001 | 0 | 0.001 | -0.001 | 109,826.072 | 0 | 106,817.538 | 81,970.879 | 75,514.464 | 63,466.094 | 760.697 | 764.197 | 89,054.107 | 0 | -0.003 | 97,975.756 | 0.001 | 0.001 | 0.001 | 0.001 | 23,338.115 | 29,441.021 | -0.001 | 15,742.891 | 24,180.871 | 17,462.518 | 9,994.124 |
Total Non-Current Assets
| 283,332.637 | 283,990.712 | 284,917.039 | 286,776.494 | 289,946.296 | 290,366.75 | 301,734.996 | 289,433.637 | 292,206.546 | 296,191.143 | 296,504.351 | 299,871.019 | 300,966.345 | 301,605.758 | 292,489.312 | 293,145.3 | 293,711.618 | 295,852.381 | 300,865.221 | 305,939.799 | 306,786.755 | 304,838.454 | 296,673.941 | 295,162.605 | 298,706.96 | 304,342.922 | 303,323.095 | 423,480.959 | 431,499.345 | 437,803.78 | 449,563.139 | 451,045.606 | 452,878.886 | 457,815.591 | 460,976.545 | 484,768.029 | 485,585.611 | 485,900.522 | 476,155.682 | 479,333.784 | 476,201.658 | 470,255.805 | 478,890.429 | 471,233.379 | 475,775.06 | 473,823.967 | 476,206.018 | 480,148.358 | 484,529.881 | 497,756.086 | 511,435.407 | 548,076.972 | 554,098.642 | 551,566.285 | 528,941.209 | 550,929.115 | 550,414.274 | 556,121.397 | 557,027.575 | 536,671.662 | 533,966.671 | 530,150.119 | 532,291.931 | 521,099.902 |
Total Assets
| 898,008.44 | 973,445.808 | 972,464.325 | 962,506.132 | 954,599.486 | 955,513.473 | 938,653.807 | 922,412.793 | 911,113.197 | 921,480.549 | 908,707.498 | 864,831.443 | 828,440.829 | 835,046.948 | 868,775.458 | 860,497.378 | 852,514.278 | 830,804.822 | 873,216.58 | 884,401.235 | 847,166.087 | 891,778.963 | 909,037.196 | 894,940.39 | 896,721.669 | 886,988.776 | 885,882.136 | 993,082.468 | 971,676.872 | 960,318.59 | 941,767.002 | 934,287.955 | 942,612.235 | 887,214.448 | 896,577.601 | 928,962.017 | 900,153.376 | 866,984.943 | 901,950.212 | 899,606.607 | 915,392.598 | 905,639.281 | 907,187.123 | 902,858.323 | 943,777.399 | 912,101.52 | 936,810.385 | 974,426.708 | 972,975.781 | 968,838.919 | 1,015,150.137 | 1,040,088.323 | 1,023,116.16 | 1,033,734.829 | 947,286.728 | 918,582.37 | 982,872.255 | 943,723.845 | 972,821.671 | 984,813.047 | 962,461.184 | 934,623.703 | 904,562.484 | 919,940.052 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 39,167.399 | 46,526.866 | 38,918.931 | 48,234.74 | 55,069.81 | 71,923.611 | 40,642.9 | 57,399.64 | 78,144.433 | 120,192.439 | 119,088.845 | 102,887.122 | 96,225.593 | 69,519.698 | 62,182.923 | 55,850.343 | 59,266.884 | 52,024.961 | 79,307.177 | 102,628.963 | 47,262.937 | 96,097.83 | 119,399.954 | 122,195.955 | 119,688.252 | 115,577.305 | 118,019.537 | 115,018.468 | 98,780.317 | 106,986.024 | 93,063.875 | 95,062.952 | 110,389.423 | 74,651.745 | 85,599.788 | 116,607.543 | 105,434.74 | 97,730.378 | 130,005.654 | 127,733.568 | 129,965.791 | 147,681.459 | 160,849.079 | 167,240.102 | 169,260.621 | 149,842.163 | 165,933.645 | 175,576.226 | 187,370.645 | 194,712.879 | 210,009.924 | 174,850.396 | 188,777.889 | 219,304.402 | 169,702.982 | 114,900.308 | 179,351.532 | 128,434.784 | 143,699.273 | 170,631.435 | 174,100.769 | 172,496.821 | 160,736.05 | 226,466.304 |
Short Term Debt
| 71.133 | 56.129 | 60.06 | 47.841 | 58.72 | 7,394.026 | 64.874 | 7,429.734 | 727.581 | 52.025 | 44.144 | 46.025 | 47.907 | 49.789 | 2,001.284 | 5,488.784 | 4,931.861 | 1,080.169 | 11,633.918 | 3,318.145 | 23,602.153 | 53.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,097.475 | 14,167.453 | 5,481.53 | 13,164.983 | 15,624.461 | 38,354.308 | 24,514.808 | 3,909.126 | 0 | 44,591.071 | 35,094.133 | 26,069.962 | 61,551.005 | 57,453.681 | 62,970.232 | 58,383.246 | 91,320.61 | 42,132.158 | 23,202.003 | 14,315.849 | 25,075.636 | 25,204.751 | 26,821.165 | 41,540.198 | 34,924.988 | 19,037.783 | 22,801.488 | 2,204.158 | 5,519.456 |
Tax Payables
| 2,523.367 | 18,209.391 | 16,761.524 | 11,695.548 | 12,480.954 | 13,609.658 | 24,770.041 | 11,251.428 | 13,385 | 18,071.766 | 24,811.521 | 16,060.34 | 11,463.514 | 5,332.486 | 9,196.23 | 9,911.348 | 8,075.629 | 6,783.472 | 9,453.951 | 3,229.598 | 2,067.173 | 5,275.979 | 5,462.533 | 34.013 | 2,405.796 | 6,627.215 | 9,412.067 | 6,735.991 | 5,675.753 | 3,455.937 | 7,641.89 | 7,785.407 | 7,530.637 | 3,957.39 | 8,067.311 | 1,742.662 | 0 | 0 | 2,538.038 | 0 | 0 | 0 | 2,125.241 | 0 | 0 | 0 | 2,831.32 | 0 | 0 | 0 | 4,847.47 | 0 | 5,063.155 | 1,805.441 | 7,414.628 | 4,484.859 | 7,322.449 | 8,214.643 | 3,062.711 | 6,058.776 | 16,477.133 | 18,378.326 | 12,866.722 | 4,232.25 |
Deferred Revenue
| 2,523.367 | 18,209.391 | 257.557 | -47.841 | -58.72 | 0 | 7,345.802 | 0 | 0 | -52.025 | 47,101.478 | 27,351.261 | -47.907 | -49.789 | 90,751.254 | 24,073.535 | 22,275.534 | 30,891.448 | 37,835.04 | 29,484.688 | 37,660.558 | 57,808.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32,665.909 | 29,609.166 | 35,268.754 | 39,169.948 | 29,285.668 | 24,620.89 | 31,332.254 | 32,836.887 | 0 | 24,111.994 | 33,358.973 | 37,635.109 | 0 | 0 | 0 | 56,574.064 | 0 | 5,063.155 | 42,820.8 | 44,322.795 | 54,108.786 | 57,415.453 | 8,214.643 | 63,795.955 | 50,407.615 | 16,477.133 | 18,378.326 | 77,245.751 | 45,147.06 |
Other Current Liabilities
| 19,840.869 | 31,691.726 | 45,079.119 | 30,026.869 | 35,600.523 | 44,555.575 | 81,530.388 | 72,941.617 | 70,104.142 | 44,506.842 | -0 | 8,902.554 | 37,797.65 | 81,825.983 | 0 | 4,363.761 | 7,073.242 | 3,606.657 | 0 | 2,264.546 | 1,483.671 | 1,970.178 | 58,371.481 | 43,669.049 | 35,901.506 | 42,929.118 | 37,309.758 | 37,276.73 | 38,354.505 | 41,921.042 | 38,519.218 | 36,604.159 | 39,260.419 | 42,360.216 | 46,382.484 | 4,888.108 | 6,044.096 | 6,550.623 | 0 | 4,806.261 | 11,971.948 | 4,175.496 | -0.001 | 27,696.159 | 5,482.827 | 7,322.901 | 0 | 36,150.453 | 35,668.305 | 40,028.48 | 0.001 | 39,903.826 | 31,294.686 | 2,615.33 | -0.002 | 0.001 | 0.001 | 64,683.147 | -0.001 | 0.002 | 52,386.924 | 49,668.559 | 0.001 | 0.001 |
Total Current Liabilities
| 61,602.767 | 96,484.113 | 84,315.667 | 78,261.609 | 90,670.333 | 123,873.211 | 129,583.964 | 137,770.99 | 148,976.156 | 164,699.282 | 166,234.467 | 139,186.962 | 134,023.242 | 151,345.681 | 154,935.462 | 89,776.422 | 93,547.521 | 87,603.235 | 128,776.134 | 137,696.342 | 110,009.318 | 155,929.276 | 177,771.435 | 165,865.004 | 155,589.758 | 158,506.423 | 155,329.295 | 152,295.198 | 137,134.822 | 148,907.066 | 131,583.093 | 131,667.111 | 149,649.842 | 117,011.961 | 131,982.272 | 165,259.035 | 155,255.455 | 145,031.285 | 182,340.585 | 177,449.958 | 204,912.937 | 207,704.017 | 197,595.091 | 194,936.261 | 243,446.513 | 225,618.17 | 229,638.716 | 273,277.684 | 280,492.631 | 297,711.591 | 324,967.235 | 306,074.832 | 267,267.888 | 287,942.535 | 228,341.624 | 194,084.731 | 261,971.737 | 228,153.739 | 249,035.425 | 255,964.04 | 262,002.609 | 263,345.194 | 240,185.96 | 277,132.821 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 55.125 | 0 | 0 | 0 | 31.341 | 0 | 0 | 0 | 41.97 | 52.849 | 0 | 0 | 26.021 | 0 | 0 | 0 | 9.564 | 0 | 32.609 | 45.918 | 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 | 75 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,515.943 | -12,496.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,849.135 | 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 | 16,526.127 |
Deferred Tax Liabilities Non-Current
| 7,968.186 | 7,899.162 | 7,928.065 | 14,174.754 | 15,473.147 | 15,677.492 | 16,237.435 | 12,266.962 | 12,336.286 | 12,805.236 | 12,726.627 | 12,443.362 | 11,648.196 | 11,100.298 | 10,531.916 | 6,572.785 | 6,811.472 | 6,471.361 | 8,635.841 | 10,300.253 | 12,335.948 | 12,254.511 | 11,532.348 | 10,736.392 | 11,605.559 | 10,873.66 | 9,970.859 | 35,301.506 | 35,886.218 | 34,037.741 | 33,469.135 | 23,580.638 | 22,903.261 | 22,156.333 | 21,195.867 | 20,620.965 | 18,575.703 | 13,836.764 | 11,820.484 | 12,709.375 | 10,429.488 | 7,952.853 | 8,905.231 | 6,540.587 | 4,876.012 | 2,098.859 | 4,627.484 | 3,328.518 | 1,956.582 | 0 | 85.246 | 9,300.707 | 14,496.746 | 13,332.884 | 2,311.243 | 4,339.972 | 3,079.237 | 3,383.976 | 4,577.677 | 3,439.562 | 929.794 | 0 | 335.146 | 1,958.572 |
Other Non-Current Liabilities
| 29,656.453 | 29,010.864 | 28,417.935 | 27,990.671 | 23,496.721 | 22,604.115 | 1,882.488 | 10,947.025 | 9,658.315 | 8,344.129 | -0 | 22,603.154 | 9,116.147 | 8,599.554 | 6,451.388 | 14,992.576 | 13,666.939 | 12,198.382 | 10,858.492 | 6,095.818 | -0 | 3,599.828 | 2,483.153 | 5,231.551 | 4,012.746 | 2,777.104 | 2,301.311 | 11,500.752 | 10,253.333 | 9,028.884 | 7,766.736 | 18,409.63 | 16,984.36 | 15,617.19 | 14,583.115 | 21,069.491 | 19,830.604 | 18,398.649 | 16,960.169 | 17,536.571 | 16,226.9 | 14,928.433 | 13,969.355 | 22,398.304 | 22,035.163 | 20,212.178 | 21,724.054 | 20,570.467 | 18,151.459 | 17,188.274 | 16,077.142 | 16,752.396 | 15,278.877 | 14,060.931 | 14,172.503 | 16,422.976 | 12,885.166 | 14,386.371 | 13,565.251 | 15,209.81 | 13,670.967 | 14,661.939 | 13,866.379 | 0.001 |
Total Non-Current Liabilities
| 37,624.639 | 36,910.026 | 36,401.125 | 42,165.425 | 38,969.868 | 38,281.607 | 18,151.264 | 23,213.987 | 21,994.601 | 21,149.366 | 20,284.54 | 22,603.154 | 20,764.343 | 19,699.852 | 17,009.325 | 21,565.361 | 20,478.41 | 18,669.744 | 19,503.897 | 16,396.071 | 17,217.692 | 15,900.257 | 14,015.502 | 15,967.943 | 15,618.305 | 13,650.764 | 12,272.17 | 46,802.258 | 46,139.551 | 43,066.625 | 41,235.87 | 41,990.268 | 39,887.621 | 37,773.523 | 35,778.982 | 41,690.456 | 38,406.307 | 32,235.413 | 28,780.653 | 30,245.946 | 26,656.388 | 22,881.286 | 22,874.586 | 28,938.891 | 26,911.175 | 22,311.037 | 26,351.538 | 23,898.985 | 20,108.041 | 17,188.274 | 16,162.388 | 26,053.103 | 29,775.623 | 27,393.815 | 16,483.746 | 20,762.948 | 15,964.403 | 17,770.347 | 18,142.928 | 18,649.372 | 14,600.761 | 14,661.939 | 14,201.525 | 18,559.7 |
Total Liabilities
| 99,227.406 | 133,394.139 | 120,716.792 | 120,427.035 | 129,640.201 | 162,154.818 | 147,735.227 | 160,984.978 | 170,970.757 | 185,848.647 | 186,519.007 | 161,790.116 | 154,787.586 | 171,045.533 | 171,944.787 | 111,341.783 | 114,025.931 | 106,272.978 | 148,280.031 | 154,092.413 | 127,227.011 | 171,829.533 | 191,786.937 | 181,832.947 | 171,208.064 | 172,157.187 | 167,601.465 | 199,097.456 | 183,274.373 | 191,973.69 | 172,818.964 | 173,657.378 | 189,537.463 | 154,785.484 | 167,761.255 | 206,949.491 | 193,661.762 | 177,266.698 | 211,121.238 | 207,695.905 | 231,569.325 | 230,585.304 | 220,469.677 | 223,875.152 | 270,357.688 | 247,929.208 | 255,990.255 | 297,176.669 | 300,600.672 | 314,899.864 | 341,129.622 | 332,127.935 | 297,043.511 | 315,336.35 | 244,825.37 | 214,847.679 | 277,936.14 | 245,924.086 | 267,178.354 | 274,613.412 | 276,603.37 | 278,007.133 | 254,387.485 | 295,692.521 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 783.154 | 618.46 | 1,461.105 | 0 | 651.385 | 319.664 | 0 | 0 | 0 | 0 | 695.163 | 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
| 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 | 46,050 |
Retained Earnings
| 280,375.264 | 276,126.442 | 272,268.962 | 276,087.855 | 258,803.349 | 228,045.363 | 225,086.423 | 195,304.804 | 173,687.707 | 168,057.588 | 185,831.846 | 165,888.741 | 138,088.101 | 105,850.853 | 106,020.945 | 153,185.121 | 142,867.904 | 129,462.959 | 116,767.232 | 123,571.599 | 121,087.377 | 121,860.132 | 110,430.593 | 113,007.424 | 124,462.07 | 112,593.057 | 117,063.278 | 192,003.503 | 185,465.905 | 167,273.895 | 167,914.488 | 159,728.459 | 152,558.518 | 130,291.676 | 127,775.044 | 115,611.308 | 99,718.157 | 81,972.688 | 83,773.381 | 82,485.977 | 75,286.304 | 66,286.243 | 77,012.928 | 69,650.207 | 65,590.196 | 55,541.392 | 73,953.223 | 71,492.581 | 65,914.341 | 46,670.442 | 69,237.051 | 100,951.855 | 116,891.286 | 108,411.331 | 94,233.414 | 84,931.95 | 92,447.346 | 83,133.758 | 87,058.299 | 93,465.265 | 78,594.402 | 55,601.814 | 49,290.877 | 13,701.105 |
Accumulated Other Comprehensive Income/Loss
| 1,045.41 | 119.464 | 12,704.174 | -783.154 | -618.46 | -1,461.105 | 11,061.437 | -651.385 | -319.664 | 799.917 | 12,215.437 | 1,978.315 | 390.872 | -695.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 471,310.36 | 517,755.763 | 520,724.397 | 519,941.243 | 520,105.936 | 519,263.292 | 508,720.72 | 520,073.012 | 520,404.733 | 520,724.397 | 478,091.208 | 489,124.271 | 489,124.271 | 512,100.562 | 544,759.725 | 549,920.474 | 549,570.444 | 549,018.885 | 562,119.317 | 560,687.223 | 552,801.699 | 552,039.298 | 560,769.666 | 554,050.02 | 555,001.535 | 556,188.532 | 555,167.393 | 555,931.51 | 556,886.594 | 555,021.005 | 554,983.55 | 554,852.118 | 554,466.254 | 556,087.288 | 554,991.303 | 560,351.218 | 560,723.458 | 561,695.557 | 561,005.593 | 563,374.726 | 562,486.97 | 562,717.734 | 563,654.518 | 563,282.964 | 561,779.516 | 562,580.92 | 560,816.907 | 559,707.459 | 560,410.768 | 561,218.613 | 558,733.464 | 560,958.533 | 563,131.363 | 563,937.149 | 562,177.944 | 572,752.742 | 566,438.769 | 568,616.001 | 572,535.018 | 570,684.371 | 561,213.412 | 554,964.757 | 554,834.123 | 564,496.426 |
Total Shareholders Equity
| 798,781.034 | 840,051.67 | 851,747.533 | 842,079.098 | 824,959.285 | 793,358.655 | 790,918.58 | 761,427.816 | 740,142.44 | 735,631.902 | 722,188.491 | 703,041.327 | 673,653.244 | 664,001.415 | 696,830.671 | 749,155.595 | 738,488.347 | 724,531.844 | 724,936.549 | 730,308.823 | 719,939.076 | 719,949.43 | 717,250.259 | 713,107.444 | 725,513.605 | 714,831.589 | 718,280.671 | 793,985.013 | 788,402.499 | 768,344.9 | 768,948.038 | 760,630.577 | 753,074.772 | 732,428.964 | 728,816.347 | 722,012.526 | 706,491.615 | 689,718.245 | 690,828.974 | 691,910.703 | 683,823.274 | 675,053.977 | 686,717.446 | 678,983.171 | 673,419.712 | 664,172.312 | 680,820.131 | 677,250.04 | 672,375.109 | 653,939.055 | 674,020.515 | 707,960.388 | 726,072.649 | 718,398.48 | 702,461.358 | 703,734.692 | 704,936.115 | 697,799.759 | 705,643.317 | 710,199.636 | 685,857.814 | 656,616.571 | 650,175 | 624,247.531 |
Total Equity
| 798,781.034 | 840,051.67 | 851,747.533 | 842,079.098 | 824,959.285 | 793,358.655 | 790,918.58 | 761,427.816 | 740,142.44 | 735,631.902 | 722,188.491 | 703,041.327 | 673,653.244 | 664,001.415 | 696,830.671 | 749,155.595 | 738,488.347 | 724,531.844 | 724,936.549 | 730,308.823 | 719,939.076 | 719,949.43 | 717,250.259 | 713,107.444 | 725,513.605 | 714,831.589 | 718,280.671 | 793,985.013 | 788,402.499 | 768,344.9 | 768,948.038 | 760,630.577 | 753,074.772 | 732,428.964 | 728,816.347 | 722,012.526 | 706,491.615 | 689,718.245 | 690,828.974 | 691,910.703 | 683,823.274 | 675,053.977 | 686,717.446 | 678,983.171 | 673,419.712 | 664,172.312 | 680,820.131 | 677,250.04 | 672,375.109 | 653,939.055 | 674,020.515 | 707,960.388 | 726,072.649 | 718,398.48 | 702,461.358 | 703,734.692 | 704,936.115 | 697,799.759 | 705,643.317 | 710,199.636 | 685,857.814 | 656,616.571 | 650,175 | 624,247.531 |
Total Liabilities & Shareholders Equity
| 898,008.44 | 973,445.808 | 972,464.325 | 962,506.133 | 954,599.486 | 955,513.473 | 938,653.807 | 922,412.793 | 911,113.197 | 921,480.549 | 908,707.498 | 864,831.443 | 828,440.829 | 835,046.948 | 868,775.458 | 860,497.378 | 852,514.278 | 830,804.822 | 873,216.58 | 884,401.235 | 847,166.087 | 891,778.963 | 909,037.196 | 894,940.391 | 896,721.669 | 886,988.776 | 885,882.136 | 993,082.469 | 971,676.872 | 960,318.59 | 941,767.002 | 934,287.955 | 942,612.235 | 887,214.448 | 896,577.601 | 928,962.017 | 900,153.377 | 866,984.943 | 901,950.212 | 899,606.607 | 915,392.599 | 905,639.281 | 907,187.123 | 902,858.323 | 943,777.4 | 912,101.52 | 936,810.385 | 974,426.709 | 972,975.781 | 968,838.919 | 1,015,150.137 | 1,040,088.323 | 1,023,116.16 | 1,033,734.83 | 947,286.728 | 918,582.371 | 982,872.255 | 943,723.845 | 972,821.671 | 984,813.048 | 962,461.184 | 934,623.704 | 904,562.485 | 919,940.052 |