Kolmar Korea Co., Ltd.
KRX:161890.KS
53600 (KRW) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 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 Q3 | 2013 Q2 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 197,146.227 | 124,995.512 | 170,839.479 | 165,267.02 | 161,440.052 | 199,229.621 | 220,073.383 | 228,716.309 | 316,915.192 | 236,067.658 | 191,219.364 | 175,931.837 | 146,409.41 | 90,136.018 | 377,170.647 | 70,048.519 | 73,901.812 | 197,917.828 | 118,613.915 | 109,715.739 | 241,651.615 | 120,487.105 | 76,509.294 | 109,765.042 | 135,776.816 | 23,923.147 | 14,278.103 | 17,597.688 | 12,626.467 | 20,515.114 | 26,904.683 | 30,414.029 | 28,173.253 | 20,514.133 | 16,221.874 | 22,112.815 | 7,762.153 | 14,263.941 | 21,232.658 | 14,630.511 | 14,396.7 | 10,226.147 | 10,009.208 | 9,628.854 | 4,914.769 |
Short Term Investments
| 0 | 47,075.28 | 91,423.571 | 109,422.498 | 104,079.394 | 89,675.432 | 72,381.097 | 77,323.271 | 64,638.016 | 15,177.1 | 172,250.608 | 233,007.162 | 285,077.874 | 102,588.915 | 243,852.105 | 6,840 | 4,597.2 | 2,317.2 | 9,037.2 | 117,095.23 | 159,537.2 | 8,339.92 | 14,166.32 | 81,264.938 | 41,233.669 | 41,381.524 | 12,369.757 | 68,362.907 | 94,913.579 | 103,232.925 | 7,829.789 | 5,018.833 | 21,803.69 | 16,109.3 | 21,882.033 | 28,196.973 | 26,012.111 | 68,393.86 | 59,386.853 | 58,392.447 | 73,592.708 | 88,836.117 | 86,291.331 | 91,605.802 | 29,113.674 | 41,683.487 |
Cash and Short Term Investments
| 0 | 244,221.507 | 216,419.083 | 280,261.977 | 269,346.414 | 251,115.484 | 271,610.718 | 297,396.654 | 293,354.325 | 332,092.292 | 408,318.266 | 424,226.526 | 461,009.711 | 248,998.325 | 333,988.123 | 384,010.647 | 74,645.719 | 76,219.012 | 206,955.028 | 235,709.145 | 269,252.939 | 249,991.535 | 134,653.425 | 157,774.232 | 150,998.711 | 177,158.34 | 36,292.904 | 82,641.01 | 112,511.267 | 115,859.392 | 28,344.903 | 31,923.516 | 52,217.719 | 44,282.553 | 42,396.166 | 44,418.847 | 48,124.926 | 76,156.013 | 73,650.794 | 79,625.105 | 88,223.219 | 103,232.817 | 96,517.478 | 101,615.01 | 38,742.528 | 46,598.256 |
Net Receivables
| 0 | 370,781.831 | 351,676.844 | 325,616.899 | 0 | 0 | 0 | 268,545.122 | 0 | 0 | 0 | 0 | 231,025.352 | 0 | 255,618.347 | 226,543.339 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127,267.951 | 117,859.414 | 95,340.778 | 0 | 99,959.378 | 97,411.784 | 91,943.184 | 0 | 0 | 77,561.213 | 0 | 0 | 62,882.149 |
Inventory
| 0 | 349,884.595 | 321,190.919 | 280,914.965 | 278,099.956 | 264,142.742 | 267,654.226 | 239,404.825 | 254,509.168 | 233,998.215 | 218,596.679 | 210,170.703 | 189,257.786 | 188,649.289 | 174,796.635 | 148,592.292 | 161,848.364 | 163,209.894 | 187,000.467 | 160,663.175 | 183,045.229 | 180,965.974 | 188,914.19 | 176,829.82 | 176,034.479 | 173,942.661 | 112,185.755 | 105,713.906 | 110,592.36 | 99,436.319 | 100,156.44 | 86,075.137 | 61,988.531 | 60,100.761 | 53,616.067 | 45,808.317 | 47,068.547 | 48,756.689 | 40,470.613 | 37,293.472 | 34,720.147 | 35,510.394 | 34,421.794 | 31,336.79 | 36,112.865 | 32,314.739 |
Other Current Assets
| 881,679.157 | 19,096.652 | 17,313.279 | 11,569.471 | 337,967.015 | 359,825.875 | 340,619.352 | 12,019.591 | 316,189.93 | 343,602.896 | 289,245.407 | 248,479.2 | 24,940.299 | 272,913.922 | 19,699.187 | 16,082.659 | 351,658.287 | 344,846.971 | 251,710.511 | 249,648.14 | 243,816.063 | 274,099.021 | 265,859.426 | 220,576.63 | 248,260.015 | 270,995.516 | 178,016.094 | 177,566.284 | 170,950.117 | 159,624.046 | 160,636.302 | 146,055.681 | 120,703.589 | 127,267.952 | 117,859.415 | 95,340.778 | 87,312.011 | 99,959.379 | 97,411.785 | 91,943.183 | 76,536.929 | 86,482.666 | 77,561.212 | 62,789.964 | 81,649.084 | 62,882.148 |
Total Current Assets
| 881,679.157 | 983,984.585 | 906,600.124 | 898,363.313 | 885,413.385 | 875,084.1 | 879,884.296 | 816,296.192 | 864,053.424 | 909,693.403 | 916,160.351 | 882,876.43 | 906,233.147 | 710,561.536 | 784,102.292 | 775,228.938 | 588,152.371 | 584,275.877 | 645,666.006 | 646,020.46 | 696,114.231 | 705,056.53 | 589,427.041 | 555,180.682 | 575,293.205 | 622,096.517 | 326,494.753 | 365,921.201 | 394,053.744 | 374,919.757 | 289,137.645 | 264,054.334 | 234,909.839 | 231,651.266 | 213,871.648 | 185,567.942 | 182,505.484 | 224,872.081 | 211,533.192 | 208,861.76 | 199,480.295 | 225,225.877 | 208,500.484 | 195,741.764 | 156,504.477 | 141,795.143 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 796,913.217 | 745,154.262 | 729,286.601 | 758,027.77 | 760,241.88 | 698,078.26 | 672,171.221 | 711,048.422 | 517,288.826 | 511,310.996 | 512,643.734 | 516,509.204 | 515,580.656 | 549,121.124 | 546,069.837 | 551,682.188 | 542,189.566 | 573,005.468 | 550,898.099 | 530,408.423 | 448,555.243 | 445,645.763 | 421,270.923 | 407,020.345 | 397,530.888 | 245,823.141 | 236,207.004 | 224,599.045 | 213,937.94 | 201,868.553 | 184,945.249 | 165,046.217 | 158,124.272 | 151,073.841 | 145,845.456 | 142,763.485 | 137,962.155 | 134,277.761 | 121,404.542 | 112,683.598 | 102,213.71 | 93,050.156 | 86,676.901 | 83,187.93 | 66,140.546 |
Goodwill
| 0 | 1,058,791.483 | 1,058,397.345 | 1,058,740.953 | 1,083,163.139 | 1,083,083.187 | 1,082,531.852 | 1,081,861.755 | 1,080,741.342 | 973,958.616 | 973,339.626 | 972,595.256 | 972,556.851 | 972,230.789 | 971,976.077 | 971,139.837 | 973,488.339 | 973,554.815 | 973,269.206 | 973,625.96 | 975,888.516 | 975,289.601 | 974,549.727 | 973,988.407 | 974,595.54 | 974,484.716 | 18,909.701 | 19,376.525 | 20,916.461 | 20,049.346 | 19,216.817 | 3,749.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 208,297.86 | 207,842.037 | 212,259.451 | 215,345.624 | 218,172.135 | 219,157.778 | 219,945.659 | 217,476.463 | 150,291.467 | 153,609.152 | 154,292.043 | 120,675.496 | 121,253.041 | 122,136.38 | 123,297.315 | 146,107.393 | 149,351.237 | 162,851.174 | 164,812.284 | 168,779.299 | 171,279.567 | 174,326.779 | 176,718.678 | 179,182.584 | 182,307.95 | 38,277.809 | 38,595.787 | 41,461.998 | 41,628.412 | 41,457.986 | 36,706.29 | 11,231.752 | 9,753.064 | 10,195.283 | 9,622.6 | 9,233.26 | 9,194.261 | 6,202.723 | 4,004.957 | 4,037.604 | 4,550.292 | 3,644.162 | 3,926.609 | 4,138.696 | 1,877.623 |
Goodwill and Intangible Assets
| 0 | 1,267,089.343 | 1,058,397.345 | 1,271,000.404 | 1,298,508.763 | 1,301,255.322 | 1,301,689.63 | 1,301,807.414 | 1,298,217.805 | 1,124,250.083 | 1,126,948.778 | 1,126,887.299 | 1,093,232.347 | 1,093,483.83 | 1,094,112.457 | 1,094,437.152 | 1,119,595.732 | 1,122,906.052 | 1,136,120.38 | 1,138,438.244 | 1,144,667.815 | 1,146,569.168 | 1,148,876.506 | 1,150,707.085 | 1,153,778.124 | 1,156,792.666 | 57,187.51 | 57,972.312 | 62,378.459 | 61,677.758 | 60,674.803 | 40,455.634 | 11,231.752 | 9,753.064 | 10,195.283 | 9,622.6 | 9,233.26 | 9,194.261 | 6,202.723 | 4,004.957 | 4,037.604 | 4,550.292 | 3,644.162 | 3,926.609 | 4,138.696 | 1,877.623 |
Long Term Investments
| 0 | 74,625.256 | 72,056.884 | 72,830.608 | -60,749.41 | -54,034.441 | -37,867.686 | -43,576.051 | -24,930.91 | 21,272.933 | -135,004.599 | -202,194.136 | -256,056.868 | -74,781.217 | -221,063.493 | 14,898.612 | 16,817.988 | 17,977.534 | 11,194.759 | -100,205.165 | -141,312.742 | 7,729.571 | 2,990.572 | -64,283.092 | -30,650.918 | -30,949.487 | -8,239.684 | -64,061.235 | -91,880.927 | -100,929.76 | -7,694.106 | -4,903.259 | -21,714.316 | -16,019.926 | -21,792.799 | -28,107.739 | -25,922.877 | -68,305.866 | -59,300.719 | -58,308.173 | -73,510.434 | -88,755.843 | -86,212.917 | -91,531.248 | -29,040.98 | -36,211.88 |
Tax Assets
| 0 | 4,657.72 | 3,997.194 | 4,422.529 | 1,227.578 | 2,141.077 | 2,569.534 | 2,358.737 | 993.779 | 1,897.376 | 1,951.218 | 1,951.218 | 9,918.401 | 9,918.401 | 9,915.45 | 9,915.45 | 8,443.282 | 8,500.226 | 4,991.583 | 5,598.703 | 10,154.625 | 7,440.765 | 5,918.369 | 6,248.633 | 4,317.738 | 3,979.345 | 936.299 | 1,055.198 | 4,105.407 | 4,192.507 | 666.43 | 522.173 | 1,312.835 | 571.099 | 606.976 | 380.918 | 428.699 | 130.616 | 52.305 | 212.931 | 75,553.116 | 90,793.768 | 88,248.332 | 93,622.166 | 0 | 43,244.345 |
Other Non-Current Assets
| 2,184,624.04 | 24,117.992 | 239,013.152 | 33,525.924 | 163,642.273 | 155,237.088 | 148,774.276 | 184,251.967 | 121,369.435 | 74,758.732 | 221,539.577 | 283,872.808 | 360,422.106 | 174,414.702 | 286,509.428 | 49,049.429 | 47,059.763 | 44,838.058 | 53,110.541 | 159,559.118 | 198,550.058 | 42,622.203 | 47,481.861 | 117,293.851 | 60,162.985 | 54,063.045 | 65,558.449 | 71,454.075 | 97,948.529 | 106,196.41 | 10,686.79 | 7,853.976 | 24,648.454 | 19,181.782 | 24,732.347 | 30,987.095 | 28,017.949 | 70,525.117 | 61,074.635 | 60,199.662 | 19.941 | 12.939 | 9.021 | -0.001 | 31,330.038 | 0.001 |
Total Non-Current Assets
| 2,184,624.04 | 2,167,403.529 | 2,118,618.837 | 2,111,066.065 | 2,160,656.974 | 2,164,840.926 | 2,113,244.014 | 2,117,013.287 | 2,106,698.53 | 1,739,467.95 | 1,726,745.969 | 1,723,160.923 | 1,724,025.19 | 1,718,616.372 | 1,718,594.966 | 1,714,370.479 | 1,743,598.952 | 1,736,411.435 | 1,778,422.73 | 1,754,288.999 | 1,742,468.179 | 1,652,916.95 | 1,650,913.071 | 1,631,237.4 | 1,594,628.274 | 1,581,416.457 | 361,265.715 | 302,627.353 | 297,150.513 | 285,074.855 | 266,202.47 | 228,873.773 | 180,524.942 | 171,610.291 | 164,815.648 | 158,728.331 | 154,520.516 | 149,506.283 | 142,306.705 | 127,513.918 | 118,783.825 | 108,814.866 | 98,738.754 | 92,694.427 | 89,615.684 | 75,050.635 |
Total Assets
| 3,066,303.198 | 3,151,388.114 | 3,025,218.961 | 3,009,429.378 | 3,046,070.36 | 3,039,925.026 | 2,993,128.31 | 2,933,309.479 | 2,970,751.954 | 2,649,161.352 | 2,642,906.32 | 2,606,037.352 | 2,630,258.336 | 2,429,177.908 | 2,502,697.258 | 2,489,599.417 | 2,331,751.323 | 2,320,687.312 | 2,424,088.736 | 2,400,309.459 | 2,438,582.409 | 2,357,973.481 | 2,240,340.112 | 2,186,418.082 | 2,169,921.479 | 2,203,512.974 | 687,760.468 | 668,548.554 | 691,204.257 | 659,994.612 | 555,340.115 | 492,928.108 | 415,434.781 | 403,261.557 | 378,687.296 | 344,296.273 | 337,026 | 374,378.364 | 353,839.897 | 336,375.678 | 318,264.12 | 334,040.743 | 307,239.238 | 288,436.192 | 246,120.16 | 216,845.778 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 238,329.398 | 237,359.284 | 190,467.672 | 184,265.878 | 187,420.441 | 205,662.714 | 160,172.874 | 151,205.894 | 199,591.735 | 149,711.616 | 157,024.799 | 132,837.32 | 150,925.425 | 158,102.74 | 96,926.759 | 96,070.285 | 99,357.928 | 135,095.444 | 113,198.644 | 114,009.345 | 129,332.055 | 133,551.387 | 111,745.311 | 130,534.281 | 154,110.363 | 102,250.45 | 100,674.036 | 92,329.297 | 91,720.17 | 99,268.793 | 104,194.899 | 87,918.859 | 89,956.84 | 85,090.011 | 66,992.081 | 0 | 78,290.212 | 53,972.027 | 57,854.095 | 58,839.778 | 64,547.928 | 50,534.107 | 43,339.173 | 54,480.278 | 44,928.028 |
Short Term Debt
| 0 | 994,362.204 | 848,726.719 | 853,960.46 | 726,771.449 | 575,127.187 | 644,550.93 | 532,079.57 | 481,939.523 | 436,722.453 | 542,909.283 | 591,627.147 | 550,253.112 | 671,524.242 | 451,622.096 | 363,448.016 | 208,007.718 | 232,221.734 | 396,678.805 | 423,005.774 | 413,037.376 | 365,707.331 | 180,483.509 | 288,315.097 | 209,340.18 | 194,630.892 | 75,795.735 | 78,794.582 | 100,459.517 | 102,011.435 | 104,884.836 | 58,510.368 | 36,456.954 | 29,600.524 | 28,484.251 | 24,847.128 | 31,163.372 | 60,242.432 | 59,602.507 | 60,344.816 | 66,421.071 | 64,289.48 | 64,646.28 | 51,794.28 | 52,868.08 | 41,112.54 |
Tax Payables
| 0 | 23,056.06 | 14,716.343 | 12,768.402 | 18,662.672 | 24,770.136 | 20,719.383 | 25,563.927 | 22,628.306 | 29,117.659 | 18,827.019 | 23,043.975 | 25,145.697 | 26,416.414 | 55,571.625 | 94,571.088 | 27,351.616 | 25,163.939 | 26,539.92 | 30,549.186 | 22,440.572 | 26,321.692 | 21,807.512 | 18,744.402 | 12,690.25 | 20,742.404 | 10,055.54 | 10,006.787 | 9,872.712 | 7,461.297 | 10,033.049 | 9,736.285 | 9,084.294 | 10,786.499 | 10,414.573 | 10,397.113 | 8,764.026 | 8,279.185 | 9,017.309 | 9,286.631 | 6,219.337 | 5,993.235 | 3,651.143 | 1,876.105 | 2,391.183 | 2,243.789 |
Deferred Revenue
| 0 | 27,598.41 | 25,911.994 | 24,533.29 | 164,304.843 | 169,205.177 | 23,317.662 | 16,809.217 | 25,888.01 | 23,623.289 | 20,254.317 | 18,318.178 | 143,599.21 | 139,758.971 | 172,476.414 | 220,598.531 | 172,536.803 | 164,828.28 | 148,081.6 | 164,571.388 | 136,038.304 | 126,605.571 | 124,278.707 | 116,520.132 | 0 | 0 | 0 | 32,491.44 | 28,713.293 | 19,456.353 | 37,460.025 | 33,462.304 | 27,655.462 | 29,144.149 | 0 | 22,790.98 | 0 | 19,686.219 | 0 | 25,527.448 | 20,811.525 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,330,701.566 | 153,194.453 | 173,413.928 | 226,500.526 | 147,652.409 | 146,321.408 | 160,587.362 | 150,323.046 | 131,079.482 | 101,087.551 | 134,886.092 | 116,877.162 | 123,559.164 | 119,106.352 | 122,311.273 | 131,880.17 | 151,482.574 | 144,933.292 | 127,551.442 | 140,666.605 | 119,338.124 | 101,011.799 | 103,218.655 | 98,515.405 | 92,804.846 | 77,053.407 | 26,266.383 | 22,484.653 | 31,505.278 | 27,074.498 | 27,426.975 | 23,726.019 | 18,571.167 | 18,357.649 | 16,354.567 | 12,393.867 | 72,214.969 | 11,407.035 | 30,282.069 | 16,240.817 | 14,592.187 | 16,876.843 | 15,138.729 | 10,238.708 | 14,388.569 | 8,184.6 |
Total Current Liabilities
| 1,330,701.566 | 1,436,540.525 | 1,274,216.274 | 1,283,697.061 | 1,077,352.407 | 933,639.172 | 1,031,520.389 | 868,139.417 | 786,853.204 | 790,142.687 | 846,334.01 | 888,573.082 | 831,795.293 | 967,972.433 | 787,607.734 | 686,826.033 | 482,912.193 | 501,676.893 | 685,865.611 | 707,420.209 | 668,825.417 | 622,372.877 | 439,061.063 | 517,320.215 | 445,369.557 | 446,537.066 | 214,368.108 | 211,960.058 | 234,166.804 | 228,267.4 | 241,613.653 | 196,167.571 | 152,031.274 | 148,701.512 | 140,343.402 | 114,630.189 | 112,142.367 | 158,218.864 | 152,873.912 | 143,726.36 | 146,072.373 | 151,707.486 | 133,970.259 | 107,248.266 | 124,128.11 | 96,468.957 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 207,416.07 | 285,889.416 | 248,871.861 | 387,786.063 | 544,502.064 | 443,754.368 | 534,716.77 | 604,249.283 | 458,340.971 | 419,269.35 | 317,500.817 | 388,489.622 | 401,586.617 | 668,148.117 | 767,373.48 | 928,454.513 | 918,978.718 | 843,997.111 | 806,420.894 | 868,203.025 | 845,347.305 | 940,215.204 | 818,644.345 | 887,243.485 | 1,011,159.216 | 127,879.863 | 119,253.921 | 112,190.909 | 102,886.228 | 4,282.563 | 4,849.851 | 2,600.527 | 3,301.074 | 3,272.058 | 4,138.641 | 6,719.605 | 7,034.614 | 6,197.004 | 6,291.61 | 5,310.71 | 44,897.96 | 44,559.264 | 58,902.175 | 15,828.56 | 21,321.915 |
Deferred Revenue Non-Current
| 0 | 63.136 | 47,146.495 | 1,214.795 | 129.207 | 220.138 | 333.147 | 514.354 | 510.841 | 597.972 | 597.972 | 580.545 | 1,268.213 | 1,655.651 | 1,757.013 | 1,873.896 | 2,138.13 | 2,904.262 | 3,015.75 | 2,663.728 | 3,002.543 | 3,103.965 | 2,825.742 | 2,916.694 | 2,632.439 | 2,718.391 | 5,125.403 | 4,373.868 | 19,703.79 | 18,498.539 | 5,423.851 | 0 | 0 | 0 | 0 | 0 | 0 | 131,009.755 | 107,050.61 | 0 | 119,897.429 | 83,393.389 | 9,607.376 | 34,460.228 | 90,663.089 | 63,750.612 |
Deferred Tax Liabilities Non-Current
| 0 | 45,329.763 | 46,969.469 | 47,378.681 | 48,760.5 | 49,023.34 | 50,298.285 | 52,217.657 | 54,911.571 | 31,773.005 | 32,768.663 | 33,786.777 | 32,785.213 | 21,628.053 | 22,123.014 | 22,796.821 | 23,997.691 | 23,584.679 | 23,977.086 | 25,165.398 | 31,370.162 | 30,175.67 | 30,590.77 | 31,408.949 | 31,988.511 | 32,596.856 | 523.451 | 324.165 | 285.491 | 289.002 | 222.508 | 0 | 0 | 0 | 0 | 0 | 0 | 488.275 | 326.92 | 0 | 52.71 | 546.059 | 1,375.213 | 1,771.05 | 856.709 | 968.041 |
Other Non-Current Liabilities
| 258,648.478 | 11,588.9 | 9,001.71 | 9,676.844 | 8,339.703 | 8,468.962 | 8,700.213 | 8,715.536 | 14,596.541 | 8,745.709 | 7,419.514 | 6,036.362 | 22,082.324 | 18,397.16 | 14,973.515 | 11,487.169 | 17,032.176 | 13,408.159 | 13,566.192 | 10,766.324 | 12,833.617 | 9,378.749 | 7,364.645 | 6,301.051 | 10,357.207 | 6,897.285 | 5,125.401 | 4,373.867 | 107.401 | 115.229 | 5,423.85 | 4,223.829 | 6,271.194 | 5,507.398 | 5,494.166 | 4,843.764 | 5,672.007 | 7,639.101 | 7,198.818 | 6,561.064 | 7,244.904 | 9,905.142 | 9,607.375 | 10,634.334 | 3,099.305 | 3,221.219 |
Total Non-Current Liabilities
| 258,648.478 | 264,397.869 | 343,151.096 | 307,142.181 | 445,015.473 | 602,214.504 | 503,014.144 | 595,696.963 | 674,268.236 | 499,457.657 | 460,055.5 | 357,904.501 | 444,625.373 | 443,267.48 | 707,001.66 | 803,531.367 | 971,622.509 | 958,875.818 | 884,556.139 | 845,016.344 | 915,409.347 | 888,005.689 | 980,996.361 | 859,271.039 | 932,221.642 | 1,053,371.748 | 133,528.715 | 123,951.953 | 132,287.591 | 121,788.998 | 9,928.921 | 9,073.68 | 8,871.721 | 8,808.472 | 8,766.224 | 8,982.404 | 12,391.612 | 15,161.99 | 13,722.742 | 12,852.674 | 12,608.324 | 55,349.161 | 55,541.852 | 71,307.559 | 19,784.574 | 25,511.175 |
Total Liabilities
| 1,589,350.043 | 1,700,938.394 | 1,617,367.37 | 1,590,839.241 | 1,522,367.881 | 1,535,853.676 | 1,534,534.533 | 1,463,836.38 | 1,461,121.44 | 1,289,600.344 | 1,306,389.509 | 1,246,477.583 | 1,276,420.665 | 1,411,239.914 | 1,494,609.394 | 1,490,357.4 | 1,454,534.702 | 1,460,552.711 | 1,570,421.75 | 1,552,436.552 | 1,584,234.764 | 1,510,378.566 | 1,420,057.423 | 1,376,591.254 | 1,377,591.199 | 1,499,908.814 | 347,896.824 | 335,912.011 | 366,454.395 | 350,056.398 | 251,542.575 | 205,241.251 | 160,902.996 | 157,509.984 | 149,109.625 | 123,612.594 | 124,533.978 | 173,380.853 | 166,596.654 | 156,579.034 | 158,680.697 | 207,056.647 | 189,512.111 | 178,555.826 | 143,912.684 | 121,980.133 |
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 |
Common Stock
| 0 | 11,802.539 | 11,802.539 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,440.59 | 11,173.349 | 11,173.349 | 11,173.349 | 10,552.231 | 10,552.231 | 10,552.231 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,550.076 | 10,280.679 | 9,741.886 | 9,741.886 | 9,741.886 | 9,741.886 | 9,741.886 |
Retained Earnings
| 0 | 421,408.183 | 386,364.692 | 344,190 | 424,808.532 | 413,117.729 | 378,223.368 | 383,679.742 | 418,798.117 | 418,194.44 | 403,286.662 | 402,804.2 | 401,722.649 | 395,319.974 | 386,818.766 | 382,403.833 | 248,485.507 | 237,042.835 | 233,422.521 | 229,278.861 | 233,565.994 | 230,814.871 | 216,995.879 | 210,912.962 | 199,848.204 | 203,053.064 | 187,495.905 | 180,655.263 | 165,797.203 | 153,948.906 | 150,857.612 | 141,203.276 | 128,868.608 | 119,171.302 | 102,785.599 | 93,677.985 | 85,024.563 | 73,921.76 | 60,378.536 | 52,978.175 | 45,579.267 | 36,906.904 | 27,282.342 | 19,267.186 | 15,317.827 | 5,700.113 |
Accumulated Other Comprehensive Income/Loss
| 0 | 26,740.065 | 28,790.52 | 30,684.295 | 29,218.828 | 29,634.433 | 26,791.747 | 26,264.755 | 25,278.966 | 22,475.683 | 22,391.294 | 19,701.912 | 19,935.506 | 19,924.306 | 19,710.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 771,173.225 | 293,603.963 | 293,279.404 | 262,307.232 | 262,307.232 | 268,513.126 | 262,307.232 | 268,976.165 | 263,978.274 | 267,935.927 | 267,851.539 | 269,360.94 | 269,594.534 | 231,147.893 | 230,934.409 | 228,232.475 | 239,453.999 | 237,862.336 | 232,946.385 | 230,645.187 | 227,864.115 | 231,669.776 | 219,075.921 | 216,270.197 | 213,030.022 | 125,209.208 | 124,310.803 | 123,042.15 | 117,419.984 | 125,057.503 | 123,229.906 | 118,119.597 | 123,681.867 | 116,030.194 | 116,241.996 | 116,455.619 | 116,917.383 | 116,525.675 | 116,314.632 | 116,268.394 | 103,723.477 | 80,335.307 | 80,702.898 | 80,871.294 | 77,147.763 | 79,423.646 |
Total Shareholders Equity
| 771,173.225 | 753,554.75 | 720,237.154 | 648,622.117 | 704,346.643 | 693,071.445 | 655,334.398 | 664,096.498 | 697,728.071 | 697,570.958 | 682,578.791 | 683,605.73 | 682,757.772 | 637,908.457 | 629,193.765 | 623,679.401 | 499,380.096 | 486,345.761 | 477,809.496 | 471,364.639 | 477,747.402 | 473,925.238 | 447,245.149 | 438,356.508 | 424,051.575 | 329,062.939 | 312,607.375 | 305,131.214 | 293,767.263 | 280,438.055 | 275,519.164 | 269,872.949 | 254,531.786 | 245,751.572 | 229,577.671 | 220,683.68 | 212,492.022 | 200,997.511 | 187,243.244 | 179,796.644 | 159,583.423 | 126,984.097 | 117,727.126 | 109,880.366 | 102,207.476 | 94,865.645 |
Total Equity
| 1,476,953.154 | 1,450,449.72 | 1,407,851.591 | 1,418,590.137 | 1,523,702.479 | 1,504,071.351 | 1,458,593.777 | 1,469,473.1 | 1,509,630.514 | 1,359,561.008 | 1,336,516.811 | 1,359,559.769 | 1,353,837.671 | 1,017,937.994 | 1,008,087.864 | 999,242.018 | 877,216.622 | 860,134.601 | 853,666.986 | 847,872.907 | 854,347.646 | 847,594.915 | 820,282.689 | 809,826.828 | 792,330.28 | 703,604.16 | 339,863.645 | 332,636.543 | 324,749.862 | 309,938.214 | 303,797.541 | 287,686.856 | 254,531.786 | 245,751.572 | 229,577.671 | 220,683.68 | 212,492.022 | 200,997.511 | 187,243.244 | 179,796.644 | 159,583.423 | 126,984.097 | 117,727.126 | 109,880.366 | 102,207.476 | 94,865.645 |
Total Liabilities & Shareholders Equity
| 2,360,523.268 | 3,151,388.114 | 3,025,218.961 | 3,009,429.378 | 3,046,070.36 | 3,039,925.027 | 2,993,128.31 | 2,933,309.479 | 2,970,751.954 | 2,649,161.352 | 2,642,906.32 | 2,606,037.352 | 2,630,258.336 | 2,429,177.908 | 2,502,697.258 | 2,489,599.417 | 2,331,751.323 | 2,320,687.312 | 2,424,088.736 | 2,400,309.459 | 2,438,582.409 | 2,357,973.481 | 2,240,340.112 | 2,186,418.082 | 2,169,921.479 | 2,203,512.974 | 687,760.468 | 668,548.554 | 691,204.257 | 659,994.612 | 555,340.115 | 492,928.108 | 415,434.781 | 403,261.556 | 378,687.296 | 344,296.273 | 337,026 | 374,378.364 | 353,839.898 | 336,375.678 | 318,264.12 | 334,040.744 | 307,239.237 | 288,436.192 | 246,120.16 | 216,845.778 |