Hanmi Pharm. Co., Ltd.
KRX:128940.KS
331000 (KRW) • At close September 19, 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 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 47,858.74 | 126,420.724 | 54,980.324 | 188,169.2 | 149,570.246 | 188,942.211 | 147,328.655 | 177,931.504 | 154,070.194 | 191,865.546 | 209,224.626 | 205,773.177 | 172,655.21 | 160,997.769 | 146,157.369 | 118,921.924 | 112,565.414 | 134,123.802 | 106,113.064 | 92,180.858 | 84,357.76 | 86,321.594 | 67,338.195 | 81,809.604 | 77,781.786 | 53,762.741 | 47,266.027 | 83,558.223 | 83,406.406 | 110,985.027 | 130,372.331 | 196,356.507 | 286,383.813 | 457,721.249 | 138,329.143 | 68,083.208 | 107,709.139 | 57,953.781 | 52,470.957 | 86,344.731 | 72,900.909 | 77,187.885 | 69,297.986 | 71,323.886 | 77,957.134 | 68,182.656 | 55,160.185 | 50,909.016 | 62,162.838 | 39,799.552 | 22,094.782 | 14,530.491 | 5,370.729 | 17,757.489 |
Short Term Investments
| 158,045.572 | 120,811.393 | 199,175.375 | 71,184.491 | 73,409.496 | 129,263.749 | 89,407.763 | 82,342.072 | 101,264.48 | 93,510.179 | 2,509.726 | 2,587.247 | 12,215.929 | 23,747.784 | 1,874.264 | 26,941.797 | 47,701.229 | 19,524.518 | 1,978.954 | 9,845.79 | 27,589.11 | 46,418.009 | 31,357.894 | 26,545.376 | 57,580.233 | 68,260.07 | 93,118.991 | 84,470.22 | 99,756.776 | 74,587.162 | 199,830.8 | 134,199.405 | 141,329.932 | 44,080.505 | 44,197.421 | 47,233.917 | 47,151.772 | 41,538.34 | 54,391.484 | 62,809.723 | 95,213.556 | 118,721.601 | 40,967.754 | 40,348.161 | 38,705.174 | 33,974.311 | 35,011.106 | 32,239.643 | 39,391.299 | 49,697.013 | -85.731 | 7,629.895 | 6,283.965 | 0 |
Cash and Short Term Investments
| 205,904.312 | 247,232.117 | 254,155.699 | 259,353.691 | 222,979.742 | 318,205.96 | 236,736.418 | 260,273.576 | 255,334.674 | 285,375.725 | 211,734.352 | 208,360.424 | 184,871.14 | 184,745.553 | 148,031.633 | 145,863.721 | 160,266.643 | 153,648.319 | 108,092.019 | 102,026.648 | 111,946.871 | 132,739.603 | 98,696.089 | 108,354.98 | 135,362.019 | 122,022.811 | 140,385.018 | 168,028.443 | 183,163.182 | 185,572.189 | 330,203.131 | 330,555.912 | 427,713.745 | 501,801.754 | 182,526.564 | 115,317.125 | 154,860.911 | 99,492.121 | 106,862.441 | 149,154.454 | 168,114.465 | 195,909.486 | 110,265.74 | 111,672.047 | 116,662.308 | 102,156.967 | 90,171.291 | 83,148.659 | 101,554.137 | 89,496.565 | 22,094.782 | 22,160.386 | 11,654.694 | 17,757.489 |
Net Receivables
| 189,627.052 | 145,664.921 | 179,195.851 | 165,064.902 | 135,560.551 | 174,296.847 | 191,163.227 | 201,724.743 | 168,184.232 | 168,511.964 | 241,982.044 | 207,378.434 | 195,052.957 | 190,588.015 | 157,742.838 | 210,208.359 | 195,867.616 | 224,874.283 | 227,143.049 | 233,932.349 | 230,712.901 | 217,010.755 | 217,116.348 | 238,592.185 | 244,431.67 | 244,666.815 | 285,581.545 | 255,465.973 | 238,543.761 | 253,005.744 | 320,157.185 | 250,755.732 | 254,476.242 | 272,204.887 | 804,451.177 | 353,717.961 | 276,364.487 | 302,337.632 | 297,787.585 | 259,556.701 | 264,748.397 | 240,437.824 | 235,714.166 | 202,291.845 | 198,534.474 | 204,436.183 | 210,236.417 | 215,998.976 | 218,095.509 | 203,901.912 | 202,193.269 | 200,381.174 | 0 | 205,558.552 |
Inventory
| 291,135.739 | 283,363.786 | 288,813.765 | 306,052.893 | 308,843.942 | 291,603.245 | 266,185.405 | 259,010.142 | 256,837.442 | 250,604.322 | 250,188.727 | 283,900.509 | 294,536.245 | 302,652.652 | 308,538.231 | 309,830.501 | 336,665.622 | 317,495.17 | 326,727.357 | 317,691.98 | 293,424.335 | 273,283.38 | 247,755.418 | 278,516.207 | 272,309.863 | 245,942.713 | 232,124.403 | 216,626.486 | 196,667.65 | 190,059.626 | 190,381.477 | 170,291.821 | 153,696.993 | 154,001.214 | 158,143.405 | 148,582.146 | 141,149.155 | 130,880.238 | 133,069.04 | 122,038.591 | 109,991.087 | 107,326.205 | 105,792.223 | 106,219.959 | 113,678.263 | 115,131.081 | 116,463.109 | 112,506.514 | 102,186.117 | 108,876.291 | 70,567.814 | 73,283.406 | 82,534.909 | 82,149.942 |
Other Current Assets
| 49,221.071 | 109,894.542 | 26,487.571 | 56.045 | 97.919 | 31.926 | 73.201 | 23,622.327 | 21,641.834 | 22,066.42 | 56.471 | 5,956.398 | 4,614.984 | 3,047.806 | 60.528 | 9,084.233 | 10,259.76 | 34,336.779 | 241.712 | 33,916.973 | 37,140.785 | 34,015.064 | 525.567 | 34,642.866 | 36,602.33 | 34,302.343 | 0 | 40,212.281 | 42,334.068 | 44,304.974 | 0 | 31,824.099 | 35,585.025 | 28,826.648 | -0 | 0.001 | -0.001 | 0.001 | -0 | 19,165.249 | 16,003.065 | 14,631.228 | 0 | 15,136.052 | 14,172.698 | 11,168.332 | 0 | 8,022.235 | 6,044.282 | 0.001 | -0.001 | -0.002 | 207,357.44 | 3,018.478 |
Total Current Assets
| 735,888.173 | 786,155.366 | 748,652.887 | 730,527.531 | 667,482.154 | 784,137.979 | 694,158.251 | 744,630.788 | 701,998.182 | 726,558.431 | 703,961.594 | 705,595.765 | 679,075.327 | 681,034.026 | 614,373.231 | 674,986.814 | 703,059.642 | 730,354.553 | 662,204.137 | 687,567.949 | 673,224.892 | 657,048.802 | 564,093.421 | 660,106.238 | 688,705.882 | 646,934.682 | 658,090.966 | 680,333.183 | 660,708.661 | 672,942.533 | 840,741.793 | 783,427.564 | 871,472.005 | 956,834.503 | 1,145,121.146 | 617,617.233 | 572,374.552 | 532,709.992 | 537,719.065 | 549,914.995 | 558,857.014 | 558,304.743 | 451,772.129 | 435,319.903 | 443,047.743 | 432,892.563 | 416,870.818 | 419,676.384 | 427,880.045 | 402,274.769 | 294,855.864 | 295,824.964 | 301,547.043 | 308,484.461 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 841,870.365 | 850,855.75 | 860,241.957 | 871,876.984 | 886,855.259 | 903,570.416 | 917,981.544 | 944,214.605 | 937,111.313 | 947,916.456 | 957,218.235 | 964,495.175 | 974,548.154 | 989,895.056 | 1,000,040.363 | 1,004,195.054 | 1,002,201.594 | 1,004,177.381 | 999,511.907 | 983,490.077 | 957,326.566 | 928,628.198 | 900,316.958 | 862,215.059 | 842,469.422 | 823,056.897 | 790,051.542 | 751,511.212 | 703,903.171 | 642,016.445 | 598,936.037 | 541,893.409 | 490,748.809 | 439,274.433 | 415,734.361 | 386,911.378 | 365,037.858 | 344,149.875 | 327,872.025 | 286,819.999 | 269,506.403 | 261,539.98 | 259,377.148 | 258,082.97 | 256,572.442 | 256,313.26 | 242,093.099 | 248,480.257 | 253,337.694 | 258,738.267 | 187,310.957 | 192,280.82 | 193,905.744 | 155,951.313 |
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 |
Intangible Assets
| 0 | 82,561.937 | 81,045.156 | 84,619.941 | 84,285.268 | 86,307.858 | 84,586.823 | 85,881.622 | 86,152.173 | 79,944.774 | 80,169.618 | 77,165.031 | 75,748.456 | 73,683.035 | 72,886.266 | 67,787.526 | 66,175.159 | 64,846.199 | 66,243.786 | 67,483.25 | 64,606.793 | 63,221.748 | 60,689.586 | 54,051.172 | 47,803.336 | 45,623.921 | 45,703.586 | 49,295.487 | 45,945.872 | 42,226.548 | 40,067.72 | 79,755.177 | 74,719.504 | 71,664.364 | 67,151.021 | 94,994.911 | 92,746.591 | 89,917.838 | 87,862.283 | 84,243.834 | 84,284.199 | 81,728.379 | 80,034.774 | 80,199.003 | 80,490.483 | 79,340.295 | 78,070.678 | 78,685.197 | 80,094.959 | 79,346.692 | 76,302.898 | 76,800.387 | 75,858.779 | 61,871.862 |
Goodwill and Intangible Assets
| 85,276.338 | 82,561.937 | 81,045.156 | 84,619.941 | 84,285.268 | 86,307.858 | 84,586.823 | 85,881.622 | 86,152.173 | 79,944.774 | 80,169.618 | 77,165.031 | 75,748.456 | 73,683.035 | 72,886.266 | 67,787.526 | 66,175.159 | 64,846.199 | 66,243.786 | 67,483.25 | 64,606.793 | 63,221.748 | 60,689.586 | 54,051.172 | 47,803.336 | 45,623.921 | 45,703.586 | 49,295.487 | 45,945.872 | 42,226.548 | 40,067.72 | 79,755.177 | 74,719.504 | 71,664.364 | 67,151.021 | 94,994.911 | 92,746.591 | 89,917.838 | 87,862.283 | 84,243.834 | 84,284.199 | 81,728.379 | 80,034.774 | 80,199.003 | 80,490.483 | 79,340.295 | 78,070.678 | 78,685.197 | 80,094.959 | 79,346.692 | 76,302.898 | 76,800.387 | 75,858.779 | 61,871.862 |
Long Term Investments
| 32,937.094 | 33,895.231 | 47,756.034 | -13,085.8 | -3,187.57 | -57,294.812 | -17,742.04 | -15,200.286 | -30,689.239 | -19,598.999 | 50,416.94 | 54,754.769 | 50,208.47 | 36,706.41 | 57,796.802 | 39,931.611 | 19,667.948 | 51,383.342 | 81,560.613 | 84,209.065 | 79,574.345 | 54,473.264 | 39,529.217 | 45,875.91 | 20,885.959 | 4,279.774 | -21,412.476 | -10,238.884 | -55,072.878 | -30,594.185 | -156,555.758 | -90,993.454 | -97,574.31 | 16,593.227 | 9,867.419 | 4,265.392 | 12,643.326 | 8,221.694 | -4,378.435 | 11,427.455 | -24,364.039 | -47,706.408 | 34,086.643 | 45,576.017 | 35,137.909 | 46,326.769 | 32,698.984 | 34,021.261 | 10,673.978 | 2,673.09 | 107,739.033 | 99,690.656 | 117,921.736 | 0 |
Tax Assets
| 134,902.713 | 131,006.571 | 159,972.04 | 103,249.814 | 88,753.779 | 89,195.37 | 89,901.63 | 98,082.598 | 96,461.787 | 95,647.073 | 91,855.787 | 98,178.659 | 88,845.931 | 89,418.223 | 89,985.836 | 94,668.037 | 87,290.793 | 83,580.309 | 83,346.885 | 80,013.385 | 79,431.031 | 86,968.103 | 85,609.486 | 84,248.287 | 82,723.588 | 88,594.146 | 87,336.339 | 78,704.749 | 76,397.152 | 69,736.979 | 67,031.562 | 55,702.292 | 48,250.03 | 44,780.856 | 35,796.257 | 23,415.546 | 42,541.294 | 32,817.258 | 27,712.325 | 20,667.513 | 16,338.384 | 13,038.261 | 12,416.177 | 9,582.159 | 12,916.459 | 11,222.689 | 13,814.399 | 14,349.296 | 17,022.654 | 17,117.027 | 10,282.877 | 10,725.761 | 8,388.435 | 1,947.843 |
Other Non-Current Assets
| 144,851.974 | 85,866.204 | 54,367.018 | 135,808.215 | 141,773.705 | 190,085.759 | 155,699.523 | 126,446.065 | 149,290.516 | 144,917.703 | 53,106.514 | 47,916.976 | 57,518.72 | 68,795.677 | 46,944.096 | 65,750.981 | 94,640.942 | 39,772.796 | 20,838.93 | 29,369.222 | 38,556.52 | 66,696.316 | 40,971.001 | 35,813.965 | 66,255.637 | 76,627.181 | 101,164.128 | 92,343.992 | 107,301.744 | 81,756.399 | 206,749.236 | 143,365.773 | 150,009.524 | 52,693.704 | 48,922.548 | 52,066.348 | 51,933.947 | 46,390.239 | 56,547.264 | 64,914.215 | 97,248.648 | 120,886.12 | 43,182.358 | 42,606.186 | 41,128.291 | 36,320.556 | 52,043.488 | 49,367.063 | 56,551.583 | 66,860.448 | 0.002 | 7,716.053 | 6,370.547 | 156,575.492 |
Total Non-Current Assets
| 1,239,838.483 | 1,184,185.694 | 1,203,382.204 | 1,182,469.155 | 1,198,480.441 | 1,211,864.591 | 1,230,427.48 | 1,239,424.603 | 1,238,326.55 | 1,248,827.007 | 1,232,767.093 | 1,242,510.61 | 1,246,869.731 | 1,258,498.402 | 1,267,653.363 | 1,272,333.208 | 1,269,976.436 | 1,243,760.026 | 1,251,502.12 | 1,244,564.999 | 1,219,495.255 | 1,199,987.629 | 1,127,116.247 | 1,082,204.393 | 1,060,137.942 | 1,038,181.919 | 1,002,843.12 | 961,616.556 | 878,475.061 | 805,142.186 | 756,228.797 | 729,723.197 | 666,153.557 | 625,006.584 | 577,471.607 | 561,653.575 | 564,903.016 | 521,496.904 | 495,615.461 | 468,073.016 | 443,013.595 | 429,486.332 | 429,097.099 | 436,046.335 | 426,245.584 | 429,523.569 | 418,720.649 | 424,903.074 | 417,680.868 | 424,735.524 | 381,635.767 | 387,213.677 | 402,445.241 | 376,346.51 |
Total Assets
| 1,975,726.656 | 1,970,341.06 | 1,952,035.091 | 1,912,996.686 | 1,865,962.595 | 1,996,002.57 | 1,924,585.731 | 1,984,055.391 | 1,940,324.732 | 1,975,385.438 | 1,936,728.687 | 1,948,106.375 | 1,925,945.058 | 1,939,532.427 | 1,882,026.593 | 1,947,320.022 | 1,973,036.077 | 1,974,114.579 | 1,913,706.258 | 1,932,132.948 | 1,892,720.147 | 1,857,036.43 | 1,691,209.669 | 1,742,310.631 | 1,748,843.824 | 1,685,116.601 | 1,660,934.086 | 1,641,949.739 | 1,539,183.722 | 1,478,084.719 | 1,596,970.589 | 1,513,150.761 | 1,537,625.562 | 1,581,841.087 | 1,722,592.753 | 1,179,270.808 | 1,137,277.568 | 1,054,206.896 | 1,033,334.526 | 1,017,988.011 | 1,001,870.609 | 987,791.075 | 880,869.229 | 871,366.238 | 869,293.327 | 862,416.132 | 835,591.466 | 844,579.458 | 845,560.913 | 827,010.293 | 676,491.631 | 683,038.641 | 703,992.284 | 684,830.971 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 46,503.363 | 51,867.821 | 45,180.264 | 38,386.927 | 44,606.497 | 51,960.489 | 39,709.501 | 38,600.382 | 39,101.979 | 42,578.978 | 42,833.379 | 34,569.071 | 31,689.848 | 28,210.721 | 32,214.491 | 32,703.344 | 37,865.725 | 36,820.257 | 37,509.15 | 51,244.441 | 43,758.396 | 45,710.332 | 44,475.417 | 36,483.837 | 44,481.751 | 40,268.923 | 46,566.648 | 36,267.926 | 44,072.481 | 48,066.866 | 50,598.946 | 46,402.365 | 44,460.073 | 43,711.018 | 56,176.661 | 56,812.428 | 48,104.845 | 45,319.748 | 52,826.399 | 46,816.138 | 41,845.605 | 39,110.52 | 38,401.181 | 33,099.53 | 36,894.471 | 32,728.005 | 34,032.288 | 35,997.008 | 36,911.045 | 35,756.144 | 29,246.003 | 30,243.158 | 30,329.981 | 32,204.331 |
Short Term Debt
| 445,201.667 | 485,841.192 | 483,775.432 | 463,941.209 | 440,487.557 | 464,576.234 | 489,193.004 | 403,539.049 | 424,068.559 | 490,307.147 | 455,166.884 | 445,647.538 | 492,186.566 | 426,998.599 | 401,768.591 | 419,202.555 | 410,051.117 | 347,944.327 | 298,619.391 | 315,847.773 | 301,063.319 | 339,542.037 | 215,442.037 | 303,467.308 | 273,457.063 | 303,680.583 | 278,587.857 | 241,247.265 | 154,363.792 | 136,184.219 | 171,306.032 | 180,238.396 | 139,534.192 | 169,452.462 | 103,195.371 | 117,177.227 | 79,217.623 | 57,320.748 | 46,856.231 | 62,057.941 | 66,683.045 | 104,228.44 | 127,794.822 | 128,493.739 | 209,206.876 | 220,151.609 | 195,331.418 | 197,122.626 | 147,042.469 | 135,345.772 | 106,764.532 | 128,963.132 | 144,582.048 | 137,824.835 |
Tax Payables
| 14,551.159 | 10,712.263 | 6,741.611 | 21,108.139 | 16,135.414 | 17,711.865 | 22,180.099 | 27,908.935 | 24,631.751 | 25,304.376 | 26,475.016 | 24,312.358 | 14,949.064 | 12,540.039 | 10,394.571 | 9,546.08 | 22,019.168 | 10,782.585 | 8,668.009 | 8,526.023 | 5,903.655 | 4,012.765 | 5,474.631 | 6,847.37 | 6,705.728 | 9,292.532 | 5,971.761 | 8,922.743 | 6,403.645 | 6,455.049 | 2,191.421 | 3,470.446 | 2,177.31 | 7,482.306 | 7,864.392 | 5,453.52 | 2,385.157 | 2,660.514 | 6,588.542 | 4,169.529 | 2,824.385 | 3,356.348 | 10,891.453 | 4,135.866 | 3,116.19 | 4,942.697 | 9,849.759 | 3,678.157 | 2,069.518 | 7,131.691 | 5,981.413 | 6,305.787 | 5,836.249 | 7,144.006 |
Deferred Revenue
| 39,744.021 | 25,600.883 | 25,490.105 | 180,393.431 | 174,304.738 | 15,723.01 | 16,650.469 | 17,384.559 | 14,868.167 | 14,639.507 | 150,937.971 | 178,256.23 | 113,113.728 | 101,462.04 | 99,468.183 | 107,104.314 | 155,050.085 | 134,041.312 | 135,674.68 | 122,174.797 | 122,859.131 | 4,012.765 | 175,055.305 | 194,855.167 | 225,714.31 | 308,381.32 | 314,020.961 | 8,922.743 | 260,511.026 | 6,455.049 | 322,239.986 | 318,896.324 | 109,549.238 | 113,478.522 | 514,249.318 | 83,892.947 | 64,849.289 | 60,086.856 | 82,671.456 | 53,196.603 | 43,488.144 | 38,909.578 | 67,664.413 | 38,569.11 | 35,951.818 | 38,865.191 | 52,670.847 | 38,220.913 | 36,542.848 | 46,051.989 | 35,301.371 | 6,305.787 | 33,732.083 | 33,734.469 |
Other Current Liabilities
| 146,670.831 | 155,991.512 | 150,970.452 | 0.001 | 0.001 | 164,853.019 | 131,195.329 | 227,116.549 | 181,846.554 | 131,807.263 | 0.002 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.001 | -0 | 0.001 | 0.001 | 0 | 199,572.654 | -0.002 | 12,631.084 | 15,893.177 | -0.001 | 0.001 | 280,085.016 | -0.001 | 228,495.704 | 0.001 | -0.001 | 234,109.114 | 255,356.152 | -0 | 14,152.044 | 13,091.85 | 16,757.007 | 0 | 16,036.961 | 22,459.071 | 22,230.262 | -0.001 | 17,909.44 | 19,016.478 | 18,211.282 | -0.001 | 20,372.318 | 20,530.191 | -0.001 | 0.001 | 31,273.621 | 0.001 | 0.001 |
Total Current Liabilities
| 678,119.882 | 719,301.409 | 705,416.253 | 682,721.569 | 659,398.792 | 697,112.751 | 676,748.303 | 686,640.539 | 659,885.26 | 679,332.895 | 648,938.236 | 658,472.84 | 636,990.142 | 556,671.36 | 533,451.266 | 559,010.214 | 602,966.928 | 518,805.896 | 471,803.222 | 489,267.012 | 467,680.846 | 588,837.788 | 434,972.757 | 547,437.396 | 559,546.301 | 652,330.825 | 639,175.467 | 566,522.95 | 458,947.298 | 419,201.838 | 544,144.964 | 545,537.084 | 527,652.617 | 581,998.154 | 673,621.349 | 272,034.646 | 205,263.607 | 179,484.359 | 182,354.086 | 178,107.643 | 174,475.865 | 204,478.8 | 233,860.415 | 218,071.819 | 301,069.643 | 309,956.087 | 282,034.552 | 291,712.865 | 241,026.553 | 217,153.904 | 171,311.907 | 196,785.698 | 208,644.113 | 203,763.636 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 66,842.72 | 74,435.56 | 82,028.4 | 112,082.573 | 142,166.071 | 218,087.574 | 225,815.634 | 227,853.379 | 235,662.813 | 283,351.073 | 301,099.801 | 300,277.171 | 293,727.799 | 407,504.364 | 400,418.646 | 444,808.256 | 482,406.762 | 544,398.295 | 552,947.682 | 529,695.162 | 532,061.259 | 405,616.492 | 415,750.698 | 354,410.616 | 355,351.706 | 216,687.894 | 197,654.232 | 203,138.693 | 219,038.141 | 189,971.084 | 160,915.365 | 160,225.636 | 200,219.001 | 200,211.888 | 264,230.967 | 268,717.766 | 268,655.483 | 233,666.729 | 225,356.815 | 217,185.366 | 217,540.27 | 177,920.02 | 153,104.575 | 159,728.051 | 95,523.662 | 86,971.967 | 118,038.039 | 125,732.118 | 196,665.874 | 207,749.311 | 159,682.197 | 139,792.469 | 139,770.199 | 134,726.528 |
Deferred Revenue Non-Current
| 1,247.701 | 1,140.676 | 1,033.095 | 6,999.565 | 5,972.092 | 8,616.058 | 8,457.582 | 13,324.466 | 13,054.136 | 13,122.496 | 10,839.672 | 10,486.86 | 10,111.214 | 9,942.926 | 10,447.466 | 4,041.203 | 3,885.232 | 4,980.159 | 3,980.256 | 13,895.641 | 13,443.247 | 13,359.192 | 13,508.555 | 30,745.999 | 26,757.563 | 0 | 30,759.167 | 0 | 100,011.119 | 126,426.364 | 154,447.66 | 354.009 | 36,309.19 | 40,137.646 | 37,023.17 | 0 | 36,965.292 | 36,857.575 | 33,472.684 | 31,167.105 | 29,043.127 | 0 | 27,643.889 | 26,109.393 | 0 | 24,332.801 | 22,228.866 | 0 | 23,084.454 | 22,708.277 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,871.941 | 6,778.362 | 52,713.453 | 3,982.768 | 3,898.366 | 0 | 42,866.086 | 0 | 0 | 0 | 47,591.57 | 72,108.191 | 118,036.76 | 112,158.533 | 452.18 | 1,376.621 | 1,584.649 | 1,538.808 | 1,570.569 | 416.29 | 411.58 | 336.958 | 310.881 | 717.163 | 724.801 | 816.383 | 920.959 | 534.84 | 774.679 | 620.941 | 2,945.646 | 2,994.223 | 2,867.37 | 2,781.249 | 2,909.333 | 2,606.694 | 2,758.41 | 2,796.821 | 2,904.775 | 2,762.224 | 2,959.449 | 3,078.535 | 3,345.302 | 3,738.074 | 3,615.517 | 4,093.176 | 3,946.84 | 4,123.531 | 4,204.186 | 4,024.597 | 0 | 0 | 0 | 2,754.265 |
Other Non-Current Liabilities
| 3,129.051 | 3,700.073 | 10,633.245 | 0 | 0.001 | 3,791.792 | -38,528.556 | 37,082.526 | 58,700.759 | 53,206.789 | -0.001 | 0 | -0 | -0.001 | 105,367.56 | 130,093.343 | 48,060.266 | 74,347.894 | 61,143.103 | 69,399.786 | 59,165.575 | 43,298.405 | 37,410.307 | 11,734.509 | 11,822.562 | 34,884.308 | -0 | 72,184.169 | 290.246 | 311.631 | -0 | 38,536.496 | 375.019 | 395.873 | -0 | 38,206.542 | -0.001 | -0.001 | -0 | 0.002 | -0.001 | 27,314.553 | -0.001 | 0.001 | 24,901.607 | 0.001 | 0 | 24,472.201 | 0.001 | 0.001 | 36,168.578 | 36,833.094 | 39,791.811 | 39,337.165 |
Total Non-Current Liabilities
| 78,091.413 | 86,054.672 | 146,408.193 | 123,064.906 | 152,036.53 | 230,495.423 | 238,610.746 | 278,260.371 | 307,417.708 | 349,680.358 | 359,531.042 | 382,872.222 | 421,875.773 | 529,605.823 | 516,685.853 | 580,319.422 | 535,936.909 | 625,265.156 | 619,641.611 | 613,406.879 | 605,081.662 | 462,611.047 | 466,980.44 | 397,608.287 | 394,656.632 | 252,388.585 | 229,334.358 | 275,857.702 | 320,114.185 | 317,330.02 | 318,308.671 | 202,110.364 | 239,770.58 | 243,526.656 | 304,163.47 | 309,531.002 | 308,379.184 | 273,321.124 | 261,734.274 | 251,114.697 | 249,542.845 | 208,313.108 | 184,093.765 | 189,575.519 | 124,040.786 | 115,397.945 | 144,213.746 | 154,327.85 | 223,954.515 | 234,482.186 | 195,850.775 | 176,625.563 | 179,562.01 | 176,817.958 |
Total Liabilities
| 756,211.295 | 805,356.08 | 851,824.447 | 805,786.476 | 811,435.322 | 927,608.174 | 915,359.049 | 964,900.909 | 967,302.968 | 1,029,013.253 | 1,008,469.279 | 1,041,345.062 | 1,058,865.915 | 1,086,277.183 | 1,050,137.119 | 1,139,329.636 | 1,138,903.836 | 1,144,071.052 | 1,091,444.833 | 1,102,673.891 | 1,072,762.508 | 1,051,448.835 | 901,953.197 | 945,045.683 | 954,202.934 | 904,719.41 | 868,509.824 | 842,380.652 | 779,061.483 | 736,531.857 | 862,453.635 | 747,647.447 | 767,423.197 | 825,524.811 | 977,784.819 | 581,565.648 | 513,642.791 | 452,805.483 | 444,088.361 | 429,222.34 | 424,018.71 | 412,791.908 | 417,954.18 | 407,647.338 | 425,110.429 | 425,354.032 | 426,248.298 | 446,040.715 | 464,981.068 | 451,636.09 | 367,162.682 | 373,411.261 | 388,206.123 | 380,581.594 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704.872 | 8,279.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32,027.478 | 32,027.478 | 31,405.395 | 31,405.395 | 31,405.395 | 31,405.395 | 30,794.928 | 30,794.928 | 30,794.928 | 30,794.928 | 30,195.705 | 30,195.705 | 30,195.705 | 30,195.705 | 29,607.573 | 29,607.573 | 29,607.573 | 29,607.573 | 29,030.46 | 29,030.46 | 29,030.46 | 29,030.46 | 28,464.228 | 28,464.228 | 28,464.228 | 28,464.228 | 27,908.63 | 27,908.63 | 27,908.63 | 27,908.63 | 26,087.778 | 26,087.778 | 26,087.778 | 26,087.778 | 25,577.273 | 25,577.273 | 25,577.273 | 25,577.273 | 24,361.305 | 24,361.305 | 24,361.305 | 24,361.305 | 20,702.79 | 20,702.79 | 20,702.79 | 20,702.79 | 19,718.19 | 19,718.19 | 19,718.19 | 19,718.19 | 18,780.153 | 18,780.153 | 18,780.153 | 17,886.35 |
Retained Earnings
| 671,030.685 | 630,760.059 | 336,059.278 | 558,029.134 | 503,320.16 | 489,340.523 | 452,297.475 | 430,544.246 | 405,169.958 | 386,747.568 | 396,915.858 | 377,792.663 | 354,391.128 | 347,279.12 | 334,116.705 | 302,179.464 | 333,022.797 | 325,540.577 | 317,607.282 | 319,481.643 | 313,005.196 | 294,664.819 | 282,203.663 | 302,257.563 | 290,736.655 | 278,686.076 | 285,289.965 | 280,928.498 | 260,290.361 | 247,820.859 | 228,893.999 | 270,667.726 | 265,877.941 | 245,798.34 | 228,142.894 | 76,878.967 | 103,599.365 | 92,343.555 | 79,682.946 | 72,833.478 | 71,716.561 | 64,287.994 | 49,878.089 | 42,821.767 | 28,757.481 | 20,708.649 | 8,235.158 | -2,637.542 | -12,343.275 | -17,061.027 | -21,674.89 | -21,046.038 | -21,519.859 | -5,465.696 |
Accumulated Other Comprehensive Income/Loss
| -14,618.728 | -22,049.593 | 216,059.559 | 595.028 | 10,531.073 | 27,113.288 | 232,729.385 | 37,723.996 | 26,850.959 | 24,370.036 | 200,479.385 | -704.872 | -8,279.815 | 410,228.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 368,015.994 | 368,015.994 | 371,918.158 | 371,918.158 | 371,918.158 | 371,918.158 | 156,043.799 | 375,599.236 | 375,599.236 | 375,599.236 | 175,322.783 | 379,327.673 | 371,752.73 | -42,884.42 | 366,263.143 | 375,543.253 | 371,387.173 | 371,929.446 | 377,157.297 | 383,880.19 | 383,450.946 | 389,194.676 | 392,560.232 | 383,636.071 | 391,927.786 | 390,606.572 | 398,512.356 | 408,245.916 | 392,983.165 | 388,109.823 | 404,479.424 | 397,415.614 | 405,689.974 | 412,420.446 | 421,225.016 | 424,647.48 | 426,978.143 | 417,970.127 | 423,418.607 | 433,043.906 | 426,704.424 | 430,978.29 | 338,804.282 | 348,058.735 | 342,636.529 | 345,456.486 | 334,470.427 | 334,771.301 | 328,512.58 | 329,264.373 | 312,223.685 | 311,893.266 | 318,525.867 | 291,828.723 |
Total Shareholders Equity
| 1,056,455.428 | 1,008,753.938 | 955,442.39 | 961,947.714 | 917,174.786 | 919,777.364 | 871,865.586 | 874,662.406 | 838,415.08 | 817,511.767 | 802,913.731 | 787,316.041 | 756,339.563 | 744,818.655 | 729,987.421 | 707,330.29 | 734,017.543 | 727,077.595 | 723,795.039 | 732,392.292 | 725,486.602 | 712,889.955 | 703,228.123 | 714,357.862 | 711,128.669 | 697,756.876 | 711,710.951 | 717,083.044 | 681,182.156 | 663,839.312 | 659,461.201 | 694,171.118 | 697,655.693 | 684,306.564 | 674,945.182 | 527,103.72 | 556,154.781 | 535,890.955 | 527,462.859 | 530,238.689 | 522,782.29 | 519,627.589 | 409,385.161 | 411,583.292 | 392,096.8 | 386,867.925 | 362,423.775 | 351,851.949 | 335,887.495 | 331,921.536 | 309,328.948 | 309,627.381 | 315,786.161 | 304,249.377 |
Total Equity
| 1,219,515.362 | 1,164,984.98 | 1,100,210.644 | 1,107,210.21 | 1,054,527.273 | 1,068,394.396 | 1,009,226.682 | 1,019,154.481 | 973,021.764 | 946,372.185 | 928,259.409 | 906,761.313 | 867,079.143 | 853,255.245 | 831,889.475 | 807,990.386 | 834,132.241 | 830,043.527 | 822,261.425 | 829,459.057 | 819,957.64 | 805,587.595 | 789,256.471 | 797,264.948 | 794,640.891 | 780,397.191 | 792,424.262 | 799,569.086 | 760,122.239 | 741,552.862 | 734,516.954 | 765,503.314 | 770,202.366 | 756,316.276 | 744,807.934 | 597,705.16 | 623,634.777 | 601,401.413 | 589,246.166 | 588,765.671 | 577,851.9 | 574,999.167 | 462,915.049 | 463,718.9 | 444,182.898 | 437,062.1 | 409,343.168 | 398,538.743 | 380,579.844 | 375,374.203 | 309,328.948 | 309,627.381 | 315,786.161 | 304,249.377 |
Total Liabilities & Shareholders Equity
| 1,975,726.656 | 1,970,341.06 | 1,952,035.091 | 1,912,996.686 | 1,865,962.595 | 1,996,002.57 | 1,924,585.731 | 1,984,055.391 | 1,940,324.732 | 1,975,385.438 | 1,936,728.687 | 1,948,106.375 | 1,925,945.058 | 1,939,532.427 | 1,882,026.593 | 1,947,320.022 | 1,973,036.077 | 1,974,114.579 | 1,913,706.258 | 1,932,132.948 | 1,892,720.147 | 1,857,036.43 | 1,691,209.669 | 1,742,310.631 | 1,748,843.824 | 1,685,116.601 | 1,660,934.086 | 1,641,949.738 | 1,539,183.722 | 1,478,084.719 | 1,596,970.589 | 1,513,150.761 | 1,537,625.563 | 1,581,841.087 | 1,722,592.753 | 1,179,270.808 | 1,137,277.568 | 1,054,206.896 | 1,033,334.526 | 1,017,988.011 | 1,001,870.61 | 987,791.075 | 880,869.229 | 871,366.238 | 869,293.327 | 862,416.132 | 835,591.466 | 844,579.458 | 845,560.912 | 827,010.293 | 676,491.63 | 683,038.642 | 703,992.284 | 684,830.971 |