Kolon Plastics, Inc.
KRX:138490.KS
5960 (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 Q1 | 2011 Q3 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17,056.11 | 34,289.214 | 27,829.084 | 35,179.334 | 33,377.393 | 26,436.808 | 29,066.459 | 20,729.178 | 18,743.081 | 20,345.79 | 20,041.671 | 19,516.048 | 17,717.555 | 24,373.306 | 11,652.844 | 15,496.209 | 11,542.178 | 13,261.962 | 10,264.588 | 8,958.643 | 9,456.15 | 9,221.857 | 12,373.327 | 9,940.505 | 11,407.055 | 13,301.423 | 14,738.397 | 9,646.52 | 19,389.199 | 8,881.547 | 17,336.977 | 17,110.454 | 27,872.54 | 11,469.372 | 6,126.168 | 5,093.626 | 9,785.516 | 8,080.22 | 5,142.888 | 8,852.353 | 9,805.622 | 9,489.489 | 6,712.659 | 5,635.954 | 6,900.728 | 8,412.616 | 7,108.325 | 6,433.185 | 4,786.829 | 32,050.396 |
Short Term Investments
| 23,200 | 0 | 5,000 | 5,000 | -6,263.529 | 300 | 3,300 | 300 | 300 | -5,238.978 | -5,101.112 | 5,906.619 | 5,906.619 | 1,196.619 | 2,996.619 | 2,676.619 | 2,676.619 | 1,800 | 172.173 | 38.843 | 184.976 | 628.631 | 688.096 | 576.543 | 592.365 | 127.661 | 164.751 | 92.738 | 95.479 | 332.573 | 357.864 | 266.786 | 20,289.083 | 135.79 | 183.163 | 83.582 | 220.472 | 154.877 | 166.503 | 68.866 | 94.074 | 116.564 | 137.2 | 61.21 | 76.445 | 104.093 | 110.923 | 68.245 | 53.83 | 45.791 |
Cash and Short Term Investments
| 40,256.11 | 34,289.214 | 32,829.084 | 35,179.334 | 33,377.393 | 26,736.808 | 32,366.459 | 21,029.178 | 19,043.081 | 20,345.79 | 20,041.671 | 25,422.667 | 23,624.174 | 25,569.925 | 14,649.463 | 18,172.828 | 14,218.797 | 15,061.962 | 10,264.588 | 8,997.486 | 9,641.126 | 9,850.488 | 13,061.423 | 10,517.048 | 11,999.42 | 13,429.084 | 14,903.148 | 9,739.258 | 19,484.678 | 9,214.12 | 17,694.841 | 17,377.24 | 48,161.623 | 11,605.162 | 6,309.331 | 5,177.208 | 10,005.988 | 8,235.097 | 5,309.391 | 8,921.219 | 9,899.696 | 9,606.053 | 6,849.859 | 5,697.164 | 6,977.173 | 8,516.709 | 7,219.248 | 6,501.43 | 4,840.659 | 32,096.187 |
Net Receivables
| 66,499.526 | 66,284.319 | 55,451.59 | 56,428.051 | 52,595.777 | 56,600.359 | 57,356.211 | 64,669.372 | 61,506.341 | 55,191.364 | 50,692.118 | 53,975.245 | 51,064.17 | 51,858.226 | 41,427.418 | 45,806.103 | 34,309.81 | 45,850.682 | 43,330.504 | 44,591.642 | 49,504.093 | 50,766.602 | 45,840.141 | 54,847.968 | 54,616.624 | 43,509.494 | 60,190.896 | 59,342.1 | 43,253.419 | 33,337.729 | 43,398.928 | 38,473.368 | 33,550.329 | 43,144.498 | 28,125.205 | 29,723.59 | 30,420.218 | 30,801.67 | 30,267.747 | 30,033.55 | 31,364.618 | 30,246.9 | 30,836.202 | 0 | 32,286.096 | 27,390.745 | 25,859.076 | 35,666.537 | 32,469.231 | 29,175.246 |
Inventory
| 87,218.071 | 85,544.922 | 88,800.01 | 85,271.322 | 92,604.704 | 95,946.901 | 107,957.342 | 110,529.612 | 104,151.658 | 95,050.935 | 100,150.145 | 83,642.96 | 73,938.838 | 56,841.764 | 51,790.791 | 50,263.412 | 69,770.648 | 69,911.332 | 64,933.325 | 75,318.156 | 72,851.532 | 70,470.877 | 61,869.446 | 57,619.527 | 53,296.866 | 54,304.886 | 54,516.624 | 59,870.183 | 55,258.602 | 47,033.071 | 46,379.188 | 51,017.314 | 47,891.036 | 50,966.286 | 53,408.475 | 58,467.935 | 56,375.235 | 59,585.794 | 55,263.294 | 48,385.357 | 45,304.4 | 51,895.991 | 59,838.769 | 57,048.943 | 50,669.623 | 44,143.273 | 51,570.846 | 44,490.203 | 38,933.305 | 26,472.112 |
Other Current Assets
| 981.156 | 1,044.468 | 764.237 | 5,636.609 | 0 | 0.577 | 0.577 | 0.577 | -0 | 0.499 | 7 | 0.6 | -0 | 0 | 0.001 | -0 | -0.002 | -0.001 | -0 | -0.001 | -0.001 | 2,033.127 | -0.001 | 30.069 | 850.426 | 0.202 | 0 | 479.371 | 658.663 | 182.848 | 0.05 | 5.539 | 1,443.682 | 22.02 | 27.09 | 34.949 | 695.241 | 1,012.244 | 8.121 | 0.001 | 3.949 | 3.961 | 4.229 | 30,516.915 | 4.08 | 4.12 | 0.001 | 3.25 | 6.518 | 2.851 |
Total Current Assets
| 194,954.861 | 187,162.923 | 177,844.922 | 182,515.316 | 178,577.874 | 179,284.645 | 197,680.589 | 196,228.739 | 184,701.081 | 170,588.588 | 170,890.934 | 163,041.472 | 148,627.181 | 134,269.915 | 107,867.672 | 114,242.343 | 118,299.253 | 130,823.975 | 118,528.416 | 128,907.283 | 131,996.75 | 133,121.094 | 120,771.009 | 123,014.612 | 120,763.336 | 111,243.666 | 129,610.668 | 129,430.912 | 118,655.362 | 89,767.768 | 107,473.006 | 106,873.461 | 131,046.67 | 105,737.966 | 87,870.101 | 93,403.682 | 97,496.682 | 99,634.805 | 90,848.553 | 87,340.127 | 86,572.663 | 91,752.905 | 97,529.058 | 93,263.022 | 89,936.972 | 80,054.847 | 84,649.171 | 86,661.42 | 76,249.713 | 87,746.396 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 102,002.089 | 100,818.502 | 101,822.776 | 107,498.032 | 110,326.817 | 112,771.415 | 115,353.514 | 117,365.236 | 120,189.883 | 124,004.143 | 126,180.909 | 128,817.937 | 131,408.245 | 133,782.167 | 136,426.5 | 139,299.163 | 142,066.125 | 144,837.493 | 147,217.747 | 149,873.757 | 152,191.613 | 147,404.411 | 150,395.088 | 152,698.879 | 152,556.999 | 153,125.095 | 153,184.643 | 151,731.098 | 143,013.86 | 141,033.342 | 141,137.494 | 135,714.985 | 123,059.802 | 112,720.816 | 110,818.549 | 111,633.288 | 112,370.39 | 112,541.5 | 115,891.395 | 117,614.857 | 117,427.823 | 115,320.902 | 116,354.364 | 117,345.582 | 118,415.869 | 117,920.061 | 118,072.942 | 115,143.84 | 95,302.62 | 52,834.51 |
Goodwill
| 1,546.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 2,542.189 | 0 | 0 | 0 |
Intangible Assets
| 3,241.526 | 4,775.917 | 4,885.278 | 4,890.124 | 4,890.172 | 5,113.787 | 5,028.861 | 5,046.747 | 4,878.832 | 4,773.446 | 4,800.302 | 5,140.234 | 5,194.779 | 5,253.331 | 5,330.879 | 5,163.607 | 5,197.157 | 5,316.638 | 5,951.105 | 5,222.57 | 6,047.339 | 6,165.383 | 5,804.587 | 5,546.967 | 5,255.719 | 4,904.632 | 4,879.299 | 5,016.383 | 5,072.308 | 5,061.072 | 5,001.891 | 4,562.24 | 4,551.717 | 4,362.717 | 4,250.612 | 4,261.471 | 4,242.62 | 3,782.709 | 2,103.016 | 777.034 | 789.307 | 792.159 | 762.907 | 767.982 | 767.947 | 825.997 | 765.933 | 754.101 | 898.737 | 694.117 |
Goodwill and Intangible Assets
| 4,788.34 | 4,775.917 | 4,885.278 | 4,890.124 | 4,890.172 | 5,113.787 | 5,028.861 | 5,046.747 | 4,878.832 | 4,773.446 | 4,800.302 | 5,140.234 | 5,194.779 | 5,253.331 | 5,330.879 | 7,705.796 | 7,739.346 | 7,858.827 | 8,493.294 | 7,764.759 | 8,589.528 | 8,707.572 | 8,346.776 | 8,089.156 | 7,797.908 | 7,446.821 | 7,421.488 | 7,558.572 | 7,614.497 | 7,603.261 | 7,544.08 | 7,104.429 | 7,093.906 | 6,904.906 | 6,792.801 | 6,803.66 | 6,784.809 | 6,324.898 | 4,645.205 | 3,319.223 | 3,331.496 | 3,334.348 | 3,305.096 | 3,310.171 | 3,310.136 | 3,368.186 | 3,308.122 | 754.101 | 898.737 | 694.117 |
Long Term Investments
| 76,708.326 | 75,889.571 | 74,691.77 | 64,864.665 | 65,117.495 | 58,619.133 | 55,763.224 | 55,074.93 | 56,878.223 | 63,268.68 | 64,350.237 | 53,119.6 | 54,268.498 | 57,775.094 | 57,170.706 | 52,388.567 | 50,811.186 | 50,759.919 | 55,211.771 | 52,867.636 | 53,523.225 | 51,048.93 | 52,632.084 | 45,199.248 | 47,183.359 | 57,846.143 | 58,853.023 | 57,476.917 | 59,012.502 | 58,110.054 | 49,808.412 | 36,612 | 4,586.964 | 13,498.18 | 1,601.525 | 1,810.579 | 1,544.534 | 1,454.817 | 1,343.019 | 1,524.267 | 1,470.07 | 1,420.758 | 1,375.465 | 2,349.856 | 1,442.105 | 1,407.793 | 1,353.315 | 2,883.223 | 2,623.126 | 2,690.752 |
Tax Assets
| 1,441.274 | 1,405.958 | 1,679.85 | 2,538.696 | 2,361.849 | 2,223.052 | 2,570.055 | 2,882.581 | 2,837.296 | 2,723.152 | 2,872.129 | 3,047.805 | 3,025.31 | 3,111.478 | 3,074.573 | 3,878.182 | 3,788.795 | 3,554.776 | 3,894.61 | 2,991.517 | 2,943.472 | 2,909.674 | 3,092.494 | 3,968.552 | 3,541.097 | 1,391.962 | 1,532.579 | 1,194.572 | 1,129.655 | 1,123.986 | 1,115.468 | 0 | 0 | 4,628.274 | 477.409 | 471.963 | 428.325 | 314.454 | 366.377 | 0 | 1,115.991 | 0 | 1,002.912 | 0 | 0 | 1,097.152 | 1,105.085 | 1,062.079 | 368.522 | 0 |
Other Non-Current Assets
| 802.808 | 1,477.538 | 2,055.616 | 479.295 | -0 | 7,106.454 | 10,647.261 | 5,279.758 | 5,244.186 | -0 | 0 | 11,111.431 | 11,046.356 | 6,153.78 | 8,043.14 | 7,998.967 | 7,983.12 | 7,115.446 | 5,338.994 | 5,030.43 | 5,314.747 | 6,629.095 | 5,737.101 | 5,753.84 | 5,703.769 | 3,195.713 | 3,237.736 | 1,392.819 | 1,604.408 | 3,976.586 | 1,230.858 | 11,431.222 | 26,276.209 | -0.001 | 1,056.367 | 926.784 | 1,173.675 | 1,112.826 | 1,193.174 | 1,090.783 | 0.001 | 1,115.998 | 0 | 220.415 | 1,071.401 | -0.001 | 0.001 | 0.001 | -0.001 | 214.923 |
Total Non-Current Assets
| 185,742.837 | 184,367.486 | 185,135.29 | 180,270.812 | 182,696.333 | 185,833.841 | 189,362.915 | 185,649.251 | 190,028.419 | 194,769.42 | 198,203.577 | 201,237.007 | 204,943.188 | 206,075.851 | 210,045.798 | 211,270.674 | 212,388.571 | 214,126.46 | 220,156.415 | 218,528.099 | 222,562.585 | 216,699.682 | 220,203.544 | 215,709.675 | 216,783.132 | 223,005.734 | 224,229.469 | 219,353.978 | 212,374.922 | 211,847.229 | 200,836.311 | 190,862.636 | 161,016.881 | 137,752.175 | 120,746.651 | 121,646.274 | 122,301.733 | 121,748.495 | 123,439.17 | 123,549.13 | 123,345.381 | 121,192.006 | 122,037.837 | 123,226.024 | 124,239.511 | 123,793.191 | 123,839.465 | 119,843.244 | 99,193.004 | 56,434.302 |
Total Assets
| 380,697.698 | 371,530.408 | 362,980.211 | 362,786.128 | 361,274.207 | 365,118.486 | 387,043.504 | 381,877.99 | 374,729.5 | 365,358.008 | 369,094.511 | 364,278.479 | 353,570.369 | 340,345.766 | 317,913.47 | 325,513.017 | 330,687.824 | 344,950.435 | 338,684.832 | 347,435.382 | 354,559.335 | 349,820.775 | 340,974.553 | 338,724.287 | 337,546.468 | 334,249.399 | 353,840.137 | 348,784.889 | 331,030.284 | 301,614.997 | 308,309.318 | 297,736.097 | 292,063.551 | 243,490.142 | 208,616.752 | 215,049.956 | 219,798.415 | 221,383.3 | 214,287.723 | 210,889.256 | 209,918.044 | 212,944.91 | 219,566.895 | 216,489.046 | 214,176.483 | 203,848.038 | 208,488.636 | 206,504.664 | 175,442.717 | 144,180.698 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 46,034.911 | 41,810.508 | 43,022.123 | 38,698.061 | 41,297.311 | 33,383.022 | 46,445.863 | 49,794.644 | 57,475.229 | 45,264.102 | 49,261.851 | 46,384.145 | 47,626.944 | 42,667.804 | 31,485.726 | 26,129.895 | 22,237.83 | 36,429.657 | 26,128.173 | 30,988.422 | 37,974.078 | 39,238.916 | 34,649.034 | 31,705.269 | 31,990.67 | 28,496.247 | 24,729.823 | 25,800.226 | 32,173.551 | 25,046.932 | 22,030.241 | 18,881.005 | 23,515.604 | 22,526.768 | 22,878.387 | 26,401.4 | 27,052.004 | 28,452.015 | 28,599.405 | 29,502.824 | 29,214.804 | 25,462.999 | 27,975.317 | 30,432.052 | 37,948.682 | 25,376.319 | 25,584.514 | 31,749.988 | 43,616.47 | 31,779.583 |
Short Term Debt
| 7,462.607 | 2,813.317 | 3,471.096 | 18,570.761 | 21,605.087 | 33,046.91 | 40,659.946 | 37,631.009 | 40,929.156 | 38,683.231 | 37,374.415 | 25,788.66 | 25,965.579 | 29,762.962 | 24,381.822 | 59,357.54 | 66,552.044 | 54,223.748 | 53,057.565 | 54,035.184 | 47,603.542 | 47,823.853 | 34,181.556 | 36,372.987 | 45,835.108 | 32,384.707 | 41,619.132 | 47,518.352 | 39,553.316 | 44,312.933 | 33,725.932 | 55,816.382 | 62,687.161 | 84,601.566 | 69,501.717 | 77,413.485 | 83,951.813 | 92,505.981 | 59,699.751 | 51,599.937 | 51,748.979 | 61,837.616 | 63,128.339 | 80,855.183 | 67,200.078 | 70,993.822 | 73,646.163 | 39,016.85 | 27,741.974 | 11,582.353 |
Tax Payables
| 4,615.332 | 3,037.962 | 2,913.3 | 2,340.702 | 4,451.914 | 3,301.348 | 8,156.012 | 5,846.55 | 5,042.892 | 2,910.309 | 5,861.641 | 5,828.469 | 3,250.004 | 22.106 | 101.931 | 244.371 | 0 | 267.163 | 1,159.819 | 663.318 | 1,598.222 | 3,126.576 | 2,623.192 | 4,163.455 | 5,267.611 | 4,467.83 | 3,201.835 | 976.464 | 3,104.696 | 3,091.798 | 3,727.1 | 3,351.08 | 2,127.039 | 1,565.846 | 1,372.951 | 1,009.399 | 951.494 | 231.053 | 17.752 | 0 | 0 | 0 | 0 | 0 | 95.216 | 549.385 | 489.934 | 1,083.103 | 1,745.611 | 1,419.759 |
Deferred Revenue
| 3,092.846 | 1,574.665 | 1,632.774 | 1,653.612 | 1,519.901 | 2,086.63 | 1,531.969 | 1,307.685 | 2,584.375 | 2,257.619 | 29,236.964 | 22,261.946 | 17,108.81 | 15,881.037 | 13,791.516 | 9,970.614 | 10,608.728 | 14,046.512 | 13,713.238 | 11,926.18 | 15,518.466 | 16,760.221 | 30,084.964 | 38,088.924 | 29,321.302 | 42,306.792 | 53,568.764 | 40,678.325 | 32,966.246 | 22,732.779 | 49,554.782 | 28,367.572 | 25,935.798 | 25,259.954 | 10,243.685 | 7,386.941 | 8,068.633 | 7,416.402 | 6,121.671 | 0 | 7,604.577 | 0 | 4,924.854 | 0 | 9,982.412 | 9,790.312 | 8,291.5 | 1,083.103 | 1,745.611 | 15,683.793 |
Other Current Liabilities
| 21,551.072 | 27,439.869 | 20,359.2 | 20,205.445 | 19,681.845 | 29,021.261 | 32,829.407 | 28,600.762 | 23,820.101 | 27,202.806 | 2,178.433 | 0.001 | 2.149 | 1.549 | 1.5 | 1.433 | 262.001 | 401.128 | 197.206 | 1,176.914 | 100.012 | 7,147.58 | 172.2 | 407.65 | 271.767 | -0.001 | 1,329.535 | 880.443 | 700.288 | 358.29 | 733.007 | 263.09 | 263.05 | -0.001 | 312.887 | 0.748 | 2.367 | 1.246 | 0 | 5,659.832 | 0.001 | 5,362.091 | -0.001 | 6,361.996 | 0.001 | -0.001 | 0 | 16,031.132 | 15,098.76 | -0.001 |
Total Current Liabilities
| 78,141.436 | 73,638.359 | 68,485.193 | 79,127.879 | 84,104.144 | 97,537.823 | 121,467.185 | 117,334.1 | 124,808.86 | 113,407.758 | 118,051.663 | 94,434.752 | 90,703.482 | 88,313.352 | 69,660.563 | 95,459.482 | 99,660.603 | 105,101.045 | 93,096.182 | 98,126.7 | 101,196.098 | 110,970.57 | 99,087.754 | 106,574.83 | 107,418.847 | 103,187.745 | 121,247.253 | 114,877.346 | 105,393.401 | 92,450.934 | 106,043.962 | 103,328.049 | 112,401.613 | 132,388.287 | 102,936.677 | 111,202.574 | 119,074.817 | 128,375.644 | 94,420.828 | 86,762.593 | 88,568.361 | 92,662.706 | 96,028.509 | 117,649.231 | 115,131.173 | 106,160.452 | 107,522.177 | 87,881.073 | 88,202.815 | 59,045.728 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,898.277 | 4,000 | 4,000 | 4,000 | 6,287.855 | 2,474.269 | 2,508.211 | 7,764.485 | 3,520.703 | 14,830.862 | 16,651.363 | 33,675.068 | 35,683.667 | 32,713.861 | 34,675.496 | 21,759.146 | 23,973.311 | 31,074.786 | 33,107.66 | 30,125 | 40,830.095 | 30,000 | 30,000 | 30,000 | 30,000 | 35,000 | 35,000 | 35,000 | 35,000 | 24,000 | 24,000 | 0 | 0 | 5,000 | 5,000 | 5,000 | 5,000 | 0 | 27,000 | 32,000 | 32,000 | 32,000 | 32,000 | 5,000 | 5,000 | 5,000 | 5,000 | 29,000 | 0 | 0 |
Deferred Revenue Non-Current
| 4,017.477 | 4,305.776 | 4,587.299 | 2,138.682 | 5,151.397 | 5,424.774 | 5,694.564 | 5,963.465 | 6,228.573 | 6,487.07 | 6,739.076 | 6,992.933 | 7,242.997 | 7,486.612 | 7,723.902 | 7,962.714 | 8,197.733 | 8,426.468 | 8,648.427 | 8,872.153 | 9,110.004 | 5,685.05 | 9,516.781 | 5,054.446 | 4,431.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,600.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,471.978 | 2,015.768 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.84 | 0.814 | 0.782 | 0.814 | 0.807 | 1.698 | 0.4 | 0.311 | 0 | 0 | 7,102.582 | 10,173.367 | 9,347.395 | 8,417.537 | 7,602.372 | 8,798.4 | 7,942.37 | 7,025.552 | 6,198.827 | 21.548 | 6,287.278 | 29.37 | 35.733 | 44.105 | 51.531 | 0 | 0 | 0 | 0 | 0 | 0 | 2,689.052 | 839.033 | 112.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.504 | 606.079 | 478.052 | 866.829 |
Other Non-Current Liabilities
| 2,122.831 | 4,118.902 | 4,154.233 | 6,681.702 | 1,748.867 | 1,633.515 | 1,639.748 | 9,856.78 | 8,956.314 | 7,941.534 | 0.001 | -0 | -0 | 0 | -0.001 | -0 | 0 | 0 | 0 | 12,656.778 | 0.001 | 9,908.203 | 4,986.595 | -0.001 | 0.001 | 3,683.968 | 3,060.806 | 4,246.401 | 3,726.664 | 3,990.383 | 3,436.171 | 4,537.055 | 4,104.329 | -0.001 | 3,163.326 | 3,591.566 | 3,191.024 | 2,758.443 | 2,320.882 | 3,725.419 | 3,324.74 | 3,078.246 | 3,011.572 | 3,549.074 | 3,304.015 | 3,136.959 | 0 | 0.001 | 2,163.892 | 1,740.529 |
Total Non-Current Liabilities
| 8,039.424 | 12,425.492 | 12,742.314 | 12,821.198 | 13,188.926 | 9,534.256 | 9,842.923 | 23,585.041 | 18,705.591 | 29,259.466 | 30,493.023 | 50,841.367 | 52,274.058 | 48,618.011 | 50,001.769 | 38,520.26 | 40,113.414 | 46,526.806 | 47,954.915 | 51,675.479 | 56,227.377 | 45,622.623 | 44,539.109 | 35,098.55 | 34,483.172 | 38,683.968 | 38,060.806 | 39,246.401 | 38,726.664 | 27,990.383 | 27,436.171 | 7,226.107 | 4,943.362 | 8,713.422 | 8,163.326 | 8,591.566 | 8,191.024 | 2,758.443 | 29,320.882 | 35,725.419 | 35,324.74 | 35,078.246 | 35,011.572 | 8,549.074 | 8,304.015 | 8,136.959 | 7,574.482 | 31,621.848 | 2,641.944 | 2,607.358 |
Total Liabilities
| 86,180.86 | 86,063.851 | 81,227.507 | 91,949.078 | 97,293.07 | 107,072.079 | 131,310.108 | 140,919.142 | 143,514.451 | 142,667.224 | 148,544.686 | 145,276.119 | 142,977.54 | 136,931.363 | 119,662.333 | 133,979.742 | 139,774.018 | 151,627.851 | 141,051.097 | 149,802.179 | 157,423.476 | 156,593.193 | 143,626.863 | 141,673.38 | 141,902.019 | 141,871.713 | 159,308.059 | 154,123.747 | 144,120.065 | 120,441.318 | 133,480.133 | 110,554.156 | 117,344.975 | 141,101.71 | 111,100.002 | 119,794.139 | 127,265.841 | 131,134.087 | 123,741.709 | 122,488.012 | 123,893.101 | 127,740.952 | 131,040.081 | 126,198.305 | 123,435.188 | 114,297.411 | 115,096.659 | 119,502.92 | 90,844.758 | 61,653.085 |
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 |
Common Stock
| 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 38,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 |
Retained Earnings
| 168,125.701 | 159,061.958 | 156,124.898 | 145,153.034 | 141,776.78 | 135,797.792 | 133,690.146 | 118,538.001 | 109,072.268 | 100,668.461 | 98,578.381 | 97,034.622 | 88,726.512 | 79,347.346 | 76,414.509 | 67,475.836 | 66,852.22 | 69,243.543 | 73,844.88 | 73,805.951 | 73,318.196 | 69,396.085 | 74,018.649 | 75,025.43 | 73,079.257 | 68,362.136 | 69,091.376 | 70,725.033 | 61,296.1 | 55,015.209 | 55,868.262 | 52,706.11 | 47,329.83 | 42,606.96 | 40,531.136 | 38,207.019 | 35,536.241 | 33,282.769 | 33,608.284 | 31,513.92 | 29,177.334 | 28,330.002 | 31,654.108 | 33,405.956 | 33,942.775 | 32,775.365 | 36,639.53 | 30,226.607 | 27,822.822 | 25,752.476 |
Accumulated Other Comprehensive Income/Loss
| 4,459.631 | 4,486.389 | 3,717.394 | 3,786.755 | 3,765.139 | 3,810.722 | 2,924.273 | 3,305.606 | 3,036.057 | 2,926.72 | 2,326.956 | 2,331.205 | 2,236.028 | 121,812.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 83,812.661 | 83,812.661 | 83,812.661 | 83,812.661 | 80,367.162 | 80,367.161 | 81,051.161 | 81,051.161 | 81,051.161 | 81,051.161 | 81,602.161 | 81,602.161 | 81,602.161 | -35,767.496 | 83,821.318 | 86,041.359 | 86,035.506 | 86,043.828 | 85,750.718 | 85,689.804 | 85,684.29 | 85,685.271 | 85,175.673 | 83,862.713 | 84,394.092 | 85,832.731 | 87,258.192 | 85,759.36 | 87,455.771 | 87,999.557 | 80,794.689 | 96,329.367 | 89,242.574 | 30,641.098 | 27,854.041 | 27,918.372 | 27,875.637 | 27,855.872 | 27,850.321 | 27,822.51 | 27,796.522 | 27,822.499 | 27,828.781 | 27,832.311 | 27,798.521 | 27,775.262 | 27,752.447 | 27,775.137 | 27,775.137 | 27,775.137 |
Total Shareholders Equity
| 294,397.993 | 285,361.008 | 281,654.953 | 270,752.451 | 263,909.081 | 257,975.675 | 255,665.581 | 240,894.768 | 231,159.487 | 222,646.342 | 220,507.499 | 218,967.988 | 210,564.701 | 203,392.511 | 198,235.827 | 191,517.195 | 190,887.726 | 193,287.372 | 197,595.599 | 197,495.755 | 197,002.486 | 193,081.356 | 197,194.321 | 196,888.143 | 195,473.349 | 192,194.867 | 194,349.568 | 194,484.393 | 186,751.871 | 181,014.766 | 174,662.951 | 187,035.477 | 174,572.404 | 102,248.058 | 97,385.177 | 95,125.391 | 92,411.878 | 90,138.641 | 90,458.605 | 88,336.43 | 85,973.856 | 85,152.501 | 88,482.889 | 90,238.267 | 90,741.296 | 89,550.627 | 93,391.977 | 87,001.744 | 84,597.959 | 82,527.613 |
Total Equity
| 294,516.838 | 285,466.557 | 281,752.704 | 270,837.05 | 263,981.138 | 258,046.407 | 255,733.396 | 240,958.848 | 231,215.049 | 222,690.785 | 220,549.825 | 219,002.36 | 210,592.829 | 203,414.403 | 198,251.138 | 191,533.275 | 190,913.807 | 193,322.584 | 197,633.735 | 197,633.204 | 197,135.859 | 193,227.582 | 197,347.69 | 197,050.907 | 195,644.448 | 192,377.686 | 194,532.078 | 194,661.142 | 186,910.219 | 181,173.679 | 174,829.185 | 187,181.941 | 174,718.577 | 102,388.432 | 97,516.75 | 95,255.817 | 92,532.574 | 90,249.213 | 90,546.014 | 88,401.244 | 86,024.944 | 85,203.958 | 88,526.814 | 90,290.74 | 90,741.296 | 89,550.627 | 93,391.977 | 87,001.744 | 84,597.959 | 82,527.613 |
Total Liabilities & Shareholders Equity
| 380,697.698 | 371,530.408 | 362,980.211 | 362,786.128 | 361,274.208 | 365,118.486 | 387,043.504 | 381,877.99 | 374,729.5 | 365,358.008 | 369,094.511 | 364,278.479 | 353,570.369 | 340,345.766 | 317,913.47 | 325,513.017 | 330,687.824 | 344,950.435 | 338,684.832 | 347,435.382 | 354,559.335 | 349,820.775 | 340,974.553 | 338,724.287 | 337,546.467 | 334,249.399 | 353,840.137 | 348,784.889 | 331,030.284 | 301,614.997 | 308,309.318 | 297,736.097 | 292,063.552 | 243,490.142 | 208,616.752 | 215,049.956 | 219,798.415 | 221,383.3 | 214,287.723 | 210,889.256 | 209,918.045 | 212,944.91 | 219,566.895 | 216,489.045 | 214,176.484 | 203,848.038 | 208,488.636 | 206,504.664 | 175,442.717 | 144,180.698 |