TECO Electric & Machinery Co., Ltd.
TWSE:1504.TW
49.3 (TWD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25,050.967 | 25,188.688 | 23,734.854 | 22,763.522 | 22,658.903 | 22,243.35 | 21,156.796 | 20,094.083 | 20,167.428 | 19,298.415 | 17,274.143 | 17,920.142 | 21,503.024 | 21,565.432 | 20,397.26 | 20,308.158 | 20,462.298 | 23,759.597 | 19,111.371 | 18,616.097 | 18,350.957 | 17,519.287 | 17,535.566 | 17,764.515 | 18,159.135 | 18,166.969 | 14,129.33 | 13,412.258 | 13,397.764 | 14,658.514 | 13,989.826 | 14,831.484 | 14,247.729 | 13,818.921 | 14,919.042 | 16,380.75 | 15,435.742 | 15,089.115 | 17,206.411 | 15,844.9 | 15,434.733 | 14,520.253 | 14,908.571 | 14,356.932 | 14,423.676 | 12,830.071 | 13,459.705 | 11,259.072 | 10,891.97 | 11,205.96 | 11,627.797 | 10,613.309 | 11,640.196 | 10,097.023 | 10,161.039 |
Short Term Investments
| 425.083 | 449.764 | 434.371 | 354.77 | 340.15 | 476.352 | 793.363 | 812.905 | 1,000.545 | 2,255.535 | 3,376.687 | 3,553.864 | 1,611.774 | 1,602.744 | 1,394.266 | 1,375.063 | 1,318.47 | 1,077.603 | 1,192.674 | 1,293.456 | 1,377.005 | 1,443.091 | 1,189.906 | 1,595.4 | 1,660.847 | 1,493.31 | 4,919.614 | 5,216.408 | 5,382.225 | 3,917.874 | 4,448.179 | 3,180.77 | 3,480.82 | 3,411.471 | 1,870.406 | 1,711.507 | 1,775.463 | 1,700.948 | 1,693.05 | 1,677.483 | 1,608.774 | 1,344.513 | 1,439.655 | 1,321.004 | 1,101.239 | 1,066.697 | 893.52 | 983.69 | 813.33 | 655.465 | 715.588 | 741.175 | 869.753 | 981.305 | 1,016.805 |
Cash and Short Term Investments
| 25,476.05 | 25,638.452 | 24,169.225 | 23,118.292 | 22,999.053 | 22,719.702 | 21,950.159 | 20,906.988 | 21,167.973 | 21,553.95 | 20,650.83 | 21,474.006 | 23,114.798 | 23,168.176 | 21,791.526 | 21,683.221 | 21,780.768 | 24,837.2 | 20,304.045 | 19,909.553 | 19,727.962 | 18,962.378 | 18,725.472 | 19,359.915 | 19,819.982 | 19,660.279 | 19,048.944 | 18,628.666 | 18,779.989 | 18,576.388 | 18,438.005 | 18,012.254 | 17,728.549 | 17,230.392 | 16,789.448 | 18,092.257 | 17,211.205 | 16,790.063 | 18,899.461 | 17,522.383 | 17,043.507 | 15,864.766 | 16,348.226 | 15,677.936 | 15,524.915 | 13,896.768 | 14,353.225 | 12,242.762 | 11,705.3 | 11,861.425 | 12,343.385 | 11,354.484 | 12,509.949 | 11,078.328 | 11,177.844 |
Net Receivables
| 16,773.244 | 15,670.353 | 15,410.053 | 16,110.345 | 15,429.846 | 14,171.246 | 13,707.501 | 14,060.778 | 13,746.461 | 12,846.344 | 13,521.747 | 11,905.721 | 12,223.249 | 11,233.077 | 11,740.44 | 10,899.976 | 11,813.774 | 10,829.825 | 11,653.608 | 11,747.164 | 12,660.17 | 11,518.335 | 11,760.57 | 11,773.911 | 12,080.564 | 11,461.983 | 11,842.974 | 11,769.371 | 12,254.974 | 11,534.703 | 13,119.358 | 11,763.61 | 12,349.348 | 11,405.405 | 11,350.493 | 10,890.11 | 11,006.153 | 10,660.446 | 10,858.945 | 11,468.356 | 12,541.841 | 11,554.819 | 11,313.182 | 11,703.921 | 13,624.473 | 12,135.719 | 10,950.468 | 9,093.532 | 10,231.962 | 10,110.621 | 9,789.609 | 10,609.273 | 10,362.817 | 9,716.159 | 8,793.696 |
Inventory
| 11,679.187 | 11,671.382 | 11,631.793 | 12,443.736 | 12,664.296 | 12,815.232 | 12,895.287 | 13,331.277 | 13,049.064 | 13,053.986 | 12,252.098 | 11,983.175 | 10,983.9 | 10,319.388 | 9,627.248 | 10,008.929 | 10,331.925 | 9,832.914 | 9,853.585 | 10,307.603 | 10,881.992 | 11,492.629 | 11,429.685 | 11,890.12 | 11,806.046 | 11,813.647 | 11,336.492 | 11,578.226 | 11,424.203 | 11,261.754 | 11,177.041 | 11,531.653 | 11,390.489 | 11,672.242 | 11,755.227 | 11,311.913 | 11,364.491 | 11,346.602 | 11,555.667 | 11,490.739 | 11,092.168 | 11,137.487 | 11,193.424 | 11,334.128 | 11,075.559 | 11,344.19 | 11,827.28 | 11,063.149 | 11,532.763 | 11,644.213 | 12,877.894 | 13,304.864 | 11,833.447 | 11,439.838 | 11,315.059 |
Other Current Assets
| 2,122.38 | 1,657.825 | 1,438.524 | 1,894.995 | 2,308.267 | 1,937.229 | 1,546.171 | 2,407.438 | 3,472.607 | 2,573.401 | 2,913.042 | 2,981.77 | 2,648.384 | 2,526.781 | 2,642.86 | 2,719.976 | 2,442.412 | 2,162.91 | 2,135.574 | 2,254.083 | 2,218.963 | 2,147.772 | 1,844.644 | 2,329.472 | 2,311.829 | 2,483.894 | 2,034.358 | 2,961.555 | 2,578.218 | 2,536.944 | 2,574.032 | 2,870.04 | 2,874.402 | 2,835.095 | 2,407.625 | 3,322.135 | 2,580.609 | 2,626.864 | 1,998.442 | 2,069.973 | 3,341.237 | 2,228.073 | 2,003.367 | 1,996.664 | 14,185.322 | 12,647.469 | 12,137.602 | 10,526.524 | 10,640.26 | 10,352.822 | 11,739.037 | 10,940.735 | 10,669.223 | 9,851.366 | 9,015.067 |
Total Current Assets
| 55,215.644 | 54,501.703 | 52,480.611 | 53,561.855 | 53,400.358 | 51,643.409 | 50,317.421 | 50,705.931 | 51,436.105 | 50,022.146 | 49,333.671 | 48,337.291 | 48,966.477 | 47,244.012 | 45,792.352 | 45,299.551 | 46,368.468 | 47,662.391 | 43,946.576 | 44,217.788 | 45,488.814 | 44,121.114 | 43,760.371 | 45,353.418 | 46,028.421 | 45,419.803 | 44,262.768 | 44,937.818 | 45,020.762 | 43,896.669 | 45,296.31 | 44,166.476 | 44,331.498 | 43,131.373 | 42,292.402 | 43,605.7 | 42,145.627 | 41,407.615 | 43,266.297 | 42,537.704 | 44,004.118 | 40,774.221 | 40,843.355 | 40,697.805 | 40,785.796 | 37,888.427 | 37,510.159 | 33,832.435 | 33,878.323 | 33,858.46 | 35,299.19 | 35,600.083 | 35,012.619 | 32,369.532 | 31,507.97 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 27,367.853 | 27,401.275 | 27,763.711 | 26,532.743 | 26,568.944 | 26,633.942 | 25,866.943 | 25,917.434 | 21,818.091 | 22,069.278 | 21,972.925 | 22,184.745 | 22,161.728 | 22,392.855 | 22,665.02 | 22,897.077 | 23,054.992 | 23,286.842 | 23,861.994 | 24,058.292 | 24,240.19 | 24,557.15 | 17,363.543 | 17,338.165 | 17,280.546 | 17,832.909 | 17,922.299 | 17,766.47 | 18,139.099 | 18,172.139 | 18,463.45 | 18,507.46 | 18,827.55 | 19,115.199 | 15,018.217 | 14,571.214 | 14,418.399 | 14,476.533 | 14,738.703 | 14,573.067 | 14,699.31 | 14,948.551 | 15,132.587 | 15,349.657 | 15,537.303 | 14,707.439 | 14,944.507 | 14,814.944 | 14,966.009 | 15,140.932 | 15,338.303 | 15,263.129 | 14,951.692 | 15,056.115 | 15,002.553 |
Goodwill
| 4,831.565 | 4,796.907 | 4,730.316 | 4,720.788 | 4,706.826 | 4,615.379 | 4,555.873 | 4,353.848 | 4,324.563 | 4,444.898 | 4,361.731 | 4,752.292 | 4,873.679 | 4,922.011 | 5,149.233 | 5,078.11 | 4,947.972 | 4,943.596 | 5,039.455 | 5,048.723 | 5,260.29 | 5,146.346 | 5,233.626 | 5,263.188 | 5,263.187 | 5,440.38 | 5,396.065 | 5,420.066 | 5,267.773 | 4,929.136 | 5,146.709 | 5,528.252 | 5,646.814 | 5,800.409 | 5,440.327 | 0 | 0 | -1.229 | 133.768 | 0 | 0 | 0 | -4.568 | -241.321 | -243.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,927.283 | 4,891.453 | 102.663 | 98.332 | 92.748 | 101.43 | 112.526 | 78.244 | 84.041 | 94.046 | 77.836 | 104.545 | 103.353 | 111.817 | 120.482 | 128.979 | 140.458 | 154.527 | 161.179 | 176.864 | 188.879 | 187.495 | 323.717 | 320.466 | 303.612 | 198.717 | 216.25 | 206.471 | 224.124 | 205.447 | 223.081 | 200.929 | 201.563 | 138.949 | 101.517 | 163.684 | 163.36 | 162.606 | 46.415 | 170 | 316.435 | 315.366 | 324.804 | 337.281 | 342.216 | 83.389 | 77.008 | 124.287 | 121.61 | 114.968 | 131.382 | 182.196 | 164.153 | 189.615 | 162.011 |
Goodwill and Intangible Assets
| 4,927.283 | 4,891.453 | 4,832.979 | 4,819.12 | 4,799.574 | 4,716.809 | 4,668.399 | 4,432.092 | 4,408.604 | 4,538.944 | 4,439.567 | 4,856.837 | 4,977.032 | 5,033.828 | 5,269.715 | 5,207.089 | 5,088.43 | 5,098.123 | 5,200.634 | 5,225.587 | 5,449.169 | 5,333.841 | 5,557.343 | 5,583.654 | 5,566.799 | 5,639.097 | 5,612.315 | 5,626.537 | 5,491.897 | 5,134.583 | 5,636.766 | 5,729.181 | 5,848.377 | 5,939.358 | 5,541.844 | 163.684 | 163.36 | 161.377 | 174.25 | 170 | 316.435 | 315.366 | 320.236 | 95.96 | 99.2 | 83.389 | 77.008 | 124.287 | 121.61 | 114.968 | 131.382 | 182.196 | 164.153 | 189.615 | 162.011 |
Long Term Investments
| 38,662.893 | 38,052.173 | 40,487.386 | 36,905.031 | 41,860.763 | 47,782.446 | 40,271.748 | 36,104.525 | 37,103.197 | 38,551.665 | 50,192.998 | 49,593.647 | 49,424.351 | 35,045.409 | 25,028.114 | 25,821.505 | 26,912.361 | 19,659.453 | 19,846.132 | 18,408.531 | 20,642.428 | 18,383.811 | 16,694.907 | 15,735.58 | 15,326.611 | 15,749.109 | 12,027.96 | 11,682.25 | 11,793.296 | 12,546.01 | 11,166.737 | 13,560.67 | 12,337.534 | 12,562.966 | 14,500.3 | 14,179.935 | 16,169.523 | 16,339.828 | 17,695.59 | 15,829.172 | 16,327.602 | 15,477.32 | 14,358.881 | 14,065.761 | 14,300.907 | 15,337.48 | 15,888.945 | 15,465.491 | 16,030.819 | 16,214.57 | 15,845.544 | 15,221.792 | 15,076.586 | 15,455.838 | 15,373.776 |
Tax Assets
| 1,204.968 | 1,242.741 | 1,346.615 | 1,064.225 | 1,151.751 | 1,235.009 | 1,198.512 | 1,062.153 | 1,213.136 | 1,263.827 | 1,417.175 | 1,375.183 | 1,372.179 | 1,370.285 | 1,365.301 | 1,341.545 | 1,309.455 | 1,352.394 | 1,346.817 | 1,264.167 | 1,251.632 | 1,344.429 | 1,250.743 | 1,248.205 | 1,239.362 | 1,354.745 | 1,382.884 | 1,218.38 | 1,232.331 | 1,338.902 | 1,194.242 | 1,296.074 | 1,124.136 | 1,128.856 | 1,183.247 | 1,059.735 | 1,120.332 | 1,088.964 | 1,078.738 | 1,107.417 | 1,119.313 | 1,202.185 | 1,358.641 | 1,219.078 | 1,231.265 | 1,272.418 | 3,714.602 | 3,747.108 | 3,612.569 | 3,391.76 | 3,419.502 | 3,552.679 | 23.326 | 3,793.048 | 83.954 |
Other Non-Current Assets
| 388.711 | 378.061 | 402.488 | 3,820.533 | 3,778.065 | 3,973.095 | 4,280.087 | 4,248.981 | 8,026.708 | 8,696.173 | 9,256.114 | 8,741.404 | 6,070.547 | 5,872.234 | 5,558.569 | 5,501.733 | 5,166.944 | 4,964.579 | 4,892.251 | 4,861.682 | 4,953.386 | 5,132.704 | 7,354.379 | 7,595.466 | 7,406.451 | 7,381.021 | 10,808.731 | 11,388.876 | 11,540.836 | 10,125.648 | 10,616.451 | 8,869.3 | 8,892.141 | 8,813.435 | 5,898.242 | 5,627.251 | 5,746.857 | 5,640.463 | 5,818.089 | 5,645.6 | 5,152.483 | 5,471.6 | 4,876.353 | 4,550.704 | 4,275.201 | 4,579.256 | 272.196 | 276.928 | 281.878 | 293.805 | 298.564 | 295.371 | 3,937.67 | 277.615 | 4,078.328 |
Total Non-Current Assets
| 72,551.708 | 71,965.703 | 74,833.179 | 73,141.652 | 78,159.097 | 84,341.301 | 76,285.689 | 71,765.185 | 72,569.736 | 75,119.887 | 87,278.779 | 86,751.816 | 84,005.837 | 69,714.611 | 59,886.719 | 60,768.949 | 61,532.182 | 54,361.391 | 55,147.828 | 53,818.259 | 56,536.805 | 54,751.935 | 48,220.915 | 47,501.07 | 46,819.769 | 47,956.881 | 47,754.189 | 47,682.513 | 48,197.459 | 47,317.282 | 47,077.646 | 47,962.685 | 47,029.738 | 47,559.814 | 42,141.85 | 35,601.819 | 37,618.471 | 37,707.165 | 39,505.37 | 37,325.256 | 37,615.143 | 37,415.022 | 36,046.698 | 35,281.16 | 35,443.876 | 35,979.982 | 34,897.258 | 34,428.758 | 35,012.885 | 35,156.035 | 35,033.295 | 34,515.167 | 34,153.427 | 34,772.231 | 34,700.622 |
Total Assets
| 127,767.352 | 126,467.406 | 127,313.79 | 126,703.507 | 131,559.455 | 135,984.71 | 126,603.11 | 122,471.116 | 124,005.841 | 125,142.033 | 136,612.45 | 135,089.107 | 132,972.314 | 116,958.623 | 105,679.071 | 106,068.5 | 107,900.65 | 102,023.782 | 99,094.404 | 98,036.047 | 102,025.619 | 98,873.049 | 91,981.286 | 92,854.488 | 92,848.19 | 93,376.684 | 92,016.957 | 92,620.331 | 93,218.221 | 91,213.951 | 92,373.956 | 92,129.161 | 91,361.236 | 90,691.187 | 84,434.252 | 79,207.519 | 79,764.098 | 79,114.78 | 82,771.667 | 79,862.96 | 81,619.261 | 78,189.243 | 76,890.053 | 75,978.965 | 76,229.672 | 73,868.409 | 72,407.417 | 68,261.193 | 68,891.208 | 69,014.495 | 70,332.485 | 70,115.25 | 69,166.046 | 67,141.763 | 66,208.592 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,010.584 | 8,419.416 | 8,701.911 | 8,830.565 | 8,870.201 | 8,372.923 | 9,125.804 | 9,204.392 | 9,126.506 | 8,880.848 | 9,347.227 | 8,902.342 | 8,562.285 | 8,113.774 | 7,622.923 | 6,471.947 | 6,553.31 | 6,099.423 | 6,912.441 | 6,763.712 | 6,627.423 | 6,786.865 | 7,607.871 | 7,369.3 | 7,690.11 | 7,584.634 | 7,713.059 | 7,841.225 | 7,952.368 | 7,049.308 | 7,610.47 | 6,955.025 | 6,786.317 | 6,385.959 | 6,724.648 | 6,705.152 | 7,113.538 | 6,517.145 | 7,549.06 | 8,251.949 | 8,647.37 | 7,321.666 | 7,637.974 | 8,480.707 | 8,856.899 | 8,060.747 | 7,533.449 | 7,049.232 | 6,786.111 | 6,852.109 | 7,565.602 | 8,303.103 | 7,997.247 | 6,921.407 | 7,270.052 |
Short Term Debt
| 6,459.018 | 3,505.392 | 2,920.569 | 2,844.581 | 2,986.493 | 3,260.888 | 3,295.612 | 3,632.34 | 4,444.633 | 4,612.369 | 4,038.333 | 4,171.047 | 3,491.252 | 4,036.833 | 3,977.759 | 3,885.801 | 4,330.027 | 10,189.128 | 5,744.221 | 6,244.783 | 6,098.944 | 3,555.345 | 1,999.124 | 2,035.499 | 1,715.258 | 2,463.917 | 2,887.082 | 3,056.53 | 2,867.455 | 2,925.279 | 3,718.926 | 3,321.419 | 7,259.369 | 8,445.347 | 6,732.423 | 2,446.037 | 1,949.575 | 2,547.433 | 2,601.587 | 2,972.343 | 2,854.557 | 2,954.686 | 3,286.409 | 2,914.428 | 3,196.813 | 3,184.086 | 3,144.894 | 1,610.319 | 1,912.631 | 2,007.134 | 1,910.46 | 1,869.598 | 1,802.553 | 2,378.582 | 1,599.454 |
Tax Payables
| 866.364 | 1,181.121 | 936.6 | 684.508 | 907.813 | 1,112.137 | 852.683 | 626.432 | 632.547 | 892.358 | 646.719 | 573.315 | 471.874 | 602.24 | 490.113 | 490.837 | 470.083 | 606.64 | 584.071 | 742.336 | 750.316 | 774.787 | 690.853 | 704.528 | 815.502 | 1,102.715 | 917.494 | 886.67 | 745.038 | 698.017 | 550.441 | 690.745 | 654.715 | 715.643 | 555.477 | 531.233 | 622.09 | 621.383 | 393.743 | 279.849 | 481.903 | 743.722 | 510.856 | 393.467 | 379.671 | 548.88 | 372.322 | 363.464 | 275.87 | 351.872 | 314.194 | 362.628 | 221.512 | 434.356 | 334.007 |
Deferred Revenue
| 1,739.17 | 2,205.554 | 2,305.861 | 9,306.985 | 12,892.376 | 2,449.973 | 2,199.362 | 2,067.038 | 1,911.825 | 1,888.235 | 8,002.512 | 7,829.538 | 10,096.773 | 9,454.214 | 7,293.893 | 7,593.001 | 9,718.349 | 8,340.29 | 6,535.724 | 6,520.476 | 8,751.234 | 6,399.036 | 6,580.195 | 6,830.965 | 8,649.381 | 6,945.855 | 6,246.848 | 6,204.688 | 7,795.838 | 5,707.166 | 6,023.386 | 5,684.913 | 7,647.021 | 6,041.611 | 6,058.781 | 5,613.352 | 7,952.335 | 5,375.641 | 6,118.546 | 5,436.689 | 7,913.241 | 5,490.921 | 5,669.513 | 5,209.33 | 6,623.499 | 4,552.76 | 5,779.345 | 5,096.77 | 6,929.849 | 4,958.906 | 4,740.331 | 5,606.657 | 6,490.69 | 4,751.914 | 4,760.174 |
Other Current Liabilities
| 13,944.403 | 14,226.627 | 7,769.544 | 180.235 | -63.223 | 10,484.713 | 7,180.459 | 9,129.653 | 9,664.927 | 8,959.214 | 1,039.22 | 909.902 | 265.323 | 9,894.755 | 7,528.173 | 8,350.802 | 10,517.353 | 151.205 | 517.369 | 399.992 | 353.507 | 6,608.094 | 5,834.097 | 6,848.468 | 8,578.181 | 6,478.668 | 7,549.242 | 6,987.409 | 8,596.255 | 6,365.172 | 6,674.966 | 7,094.467 | 8,883.983 | 7,146.408 | 8,702.49 | 8,421.873 | 10,437.728 | 6,581.621 | 7,590.059 | 7,793.888 | 10,697.695 | 8,120.359 | 8,548.537 | 7,668.6 | 9,075.411 | 6,704.736 | 6,581 | 6,060.777 | 7,844.148 | 5,663.983 | 6,402.783 | 7,056.555 | 7,402.504 | 5,553.939 | 5,534.746 |
Total Current Liabilities
| 30,280.369 | 27,332.556 | 22,634.485 | 21,846.874 | 25,593.66 | 25,680.634 | 22,653.92 | 22,592.817 | 25,780.438 | 25,233.024 | 23,074.011 | 22,386.144 | 22,887.507 | 22,647.602 | 19,618.968 | 19,199.387 | 21,870.773 | 25,386.686 | 20,293.826 | 20,671.299 | 22,581.424 | 17,725.091 | 18,141.38 | 18,519.205 | 20,150.146 | 18,927.001 | 18,742.356 | 19,280.618 | 20,600.606 | 17,507.668 | 18,958.845 | 18,061.656 | 23,584.384 | 22,693.357 | 22,715.038 | 18,104.295 | 20,122.931 | 16,267.582 | 18,134.449 | 19,298.029 | 22,681.525 | 19,140.433 | 19,983.776 | 19,457.202 | 21,508.794 | 18,498.449 | 17,631.665 | 15,083.792 | 16,818.76 | 14,875.098 | 16,193.039 | 17,591.884 | 17,423.816 | 15,288.284 | 14,738.259 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,745.368 | 13,371.684 | 13,412.141 | 15,018.635 | 13,240.649 | 13,721.172 | 12,968.444 | 14,100.52 | 12,915.91 | 13,318.359 | 13,161.715 | 13,560.402 | 14,007.041 | 13,384.449 | 13,733.297 | 14,821.359 | 13,709.645 | 12,715.762 | 12,417.26 | 12,269.845 | 12,457.221 | 16,142.119 | 10,746.354 | 12,097.628 | 11,404.243 | 10,511.375 | 10,287.05 | 10,832.909 | 10,945.766 | 12,414.143 | 12,178.253 | 13,127.093 | 8,127.185 | 7,560.146 | 5,300.299 | 6,485.801 | 4,385.135 | 5,846.36 | 7,002.246 | 6,147.72 | 5,570.992 | 5,901.884 | 5,973.966 | 7,934.191 | 8,043.76 | 8,866.54 | 10,808.565 | 10,256.576 | 10,463.224 | 11,213.372 | 11,973.03 | 11,758.058 | 11,805.152 | 10,702.793 | 10,869.788 |
Deferred Revenue Non-Current
| 5,428.189 | 5,357.57 | 5,346.519 | 180.678 | 290.544 | 0 | 0 | 0 | 0 | 0 | 115.391 | 115.864 | 121.098 | 104.922 | 132.414 | 123.971 | 130.481 | 139.448 | 125.014 | 101.652 | 112.378 | 110.208 | 113.947 | 109.322 | 122.789 | 124.649 | 179.189 | 189.551 | 203.333 | 204.967 | 250.317 | 220.376 | 221.048 | 264.638 | 230.265 | 214.37 | 213.904 | 167.565 | 226.994 | 176.68 | 181.66 | 179.511 | 165.929 | 101.68 | 91.574 | 69.008 | 3,111.992 | 2,881.201 | 2,832.924 | 2,867.706 | 2,852.247 | 2,932.471 | 0 | 2,905.667 | 0 |
Deferred Tax Liabilities Non-Current
| 2,399.737 | 2,767.688 | 2,632.812 | 2,470.486 | 2,366.064 | 2,578.909 | 2,432.283 | 2,338.518 | 2,375.015 | 2,315.116 | 2,350.403 | 2,638.562 | 2,606.822 | 2,588.696 | 2,539.962 | 2,513.071 | 2,506.258 | 2,432.736 | 2,400.752 | 2,357.739 | 2,329.159 | 2,275.239 | 2,254.076 | 2,212.734 | 2,173.174 | 2,358.244 | 2,423.023 | 2,351.351 | 2,314.822 | 2,475.594 | 2,485.443 | 2,454.015 | 2,381.981 | 2,339.735 | 2,317.721 | 2,012.316 | 1,819.179 | 1,894.272 | 1,911.066 | 2,048.459 | 1,891.427 | 1,820.557 | 1,911.053 | 1,886.799 | 1,924.986 | 1,856.933 | 11.305 | 125.151 | 77.383 | 26.548 | 31.136 | 32.501 | 0 | 0.254 | 0 |
Other Non-Current Liabilities
| 2,087.847 | 2,200.756 | 2,191.572 | 1,965.487 | 1,850.965 | 2,232.582 | 2,229.964 | 2,268.874 | 2,263.595 | 2,296.041 | 2,248.999 | 2,226.405 | 2,224.586 | 2,288.899 | 2,029.198 | 2,016.05 | 2,007.756 | 1,972.929 | 2,152.762 | 2,111.852 | 2,116.541 | 2,083.323 | 2,234.614 | 2,193.516 | 2,179.67 | 2,365.558 | 2,332.013 | 2,380.798 | 2,377.19 | 2,390.224 | 2,526.238 | 2,436.958 | 2,511.848 | 4,778.063 | 4,756.146 | 4,168.462 | 4,037.779 | 4,108.46 | 4,165.307 | 4,231.416 | 4,058.322 | 3,966.828 | 4,042.408 | 4,595.731 | 4,656.512 | 4,545.435 | 382.119 | 475.505 | 479.856 | 533.531 | 542.281 | 478.069 | 3,325.14 | 439.942 | 3,249.796 |
Total Non-Current Liabilities
| 14,232.952 | 18,340.128 | 18,236.525 | 19,635.286 | 17,748.222 | 18,532.663 | 17,630.691 | 18,707.912 | 17,554.52 | 17,929.516 | 17,876.508 | 18,541.233 | 18,959.547 | 18,366.966 | 18,434.871 | 19,474.451 | 18,354.14 | 17,260.875 | 17,095.788 | 16,841.088 | 17,015.299 | 20,610.889 | 15,348.991 | 16,613.2 | 15,879.876 | 15,359.826 | 15,400.464 | 15,944.16 | 16,044.444 | 17,484.928 | 17,690.568 | 18,458.818 | 13,463.11 | 12,602.847 | 10,286.71 | 10,868.633 | 8,636.818 | 10,122.385 | 11,394.547 | 10,555.816 | 9,810.974 | 10,048.223 | 10,182.303 | 12,631.602 | 12,791.846 | 13,480.983 | 14,313.981 | 13,738.433 | 13,853.387 | 14,641.157 | 15,398.694 | 15,201.099 | 15,130.292 | 14,048.656 | 14,119.584 |
Total Liabilities
| 44,513.321 | 45,672.684 | 40,871.01 | 41,482.16 | 43,341.882 | 44,213.297 | 40,284.611 | 41,300.729 | 43,334.958 | 43,162.54 | 40,950.519 | 40,927.377 | 41,847.054 | 41,014.568 | 38,053.839 | 38,673.838 | 40,224.913 | 42,647.561 | 37,389.614 | 37,512.387 | 39,596.723 | 38,335.98 | 33,490.371 | 35,132.405 | 36,030.022 | 34,286.827 | 34,142.82 | 35,224.778 | 36,645.05 | 34,992.596 | 36,649.413 | 36,520.474 | 37,047.494 | 35,296.204 | 33,001.748 | 28,972.928 | 28,759.749 | 26,389.967 | 29,528.996 | 29,853.845 | 32,492.499 | 29,188.656 | 30,166.079 | 32,088.804 | 34,300.64 | 31,979.432 | 31,945.646 | 28,822.225 | 30,672.147 | 29,516.255 | 31,591.733 | 32,792.983 | 32,554.108 | 29,336.94 | 28,857.843 |
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 | 560.939 | 679.335 | 817.765 | 296.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 21,387.966 | 19,676.929 | 19,676.929 | 19,676.929 | 19,676.929 | 19,676.929 | 19,676.929 | 19,676.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 20,026.929 | 19,696.714 | 19,220.94 | 18,731.194 | 18,490.969 | 18,476.399 | 18,456.359 | 18,437.009 | 18,388.019 | 18,375.619 | 18,356.119 | 18,349.659 | 18,313.129 |
Retained Earnings
| 19,703.014 | 18,850.332 | 22,400.066 | 21,340.484 | 20,357.93 | 18,293.698 | 19,680.601 | 18,683.993 | 17,669.391 | 17,173.409 | 19,712.565 | 18,810.848 | 17,567.956 | 15,914.341 | 17,271.503 | 16,496.734 | 15,694.569 | 14,537.874 | 16,047.563 | 15,501.552 | 14,684.112 | 15,579.424 | 15,192.788 | 15,221.103 | 14,400.697 | 15,303.891 | 12,750.338 | 12,185.3 | 11,335.306 | 12,355.211 | 11,816.689 | 11,012.183 | 10,113.273 | 10,980.81 | 10,310.158 | 9,795.017 | 8,838.575 | 10,438.261 | 18,398.54 | 17,769.032 | 16,734.824 | 17,467.637 | 8,238.933 | 7,375.473 | 6,337.875 | 7,516.182 | 7,201.11 | 6,569.667 | 5,599.371 | 6,918.886 | 6,357.696 | 5,768.962 | 5,031.864 | 5,957.365 | 5,292.145 |
Accumulated Other Comprehensive Income/Loss
| 36,510.121 | 34,627.753 | 36,872.268 | 36,734.828 | 40,742.584 | 45,971.539 | 39,468.077 | 35,552.49 | 36,218.418 | 37,688.799 | 48,624.942 | 48,086.609 | 46,214.832 | 33,094.987 | 7,339.258 | 7,891.41 | 8,949.835 | 2,206.41 | 3,570.756 | 3,143.291 | 5,772.473 | 3,514.348 | 1,105.058 | 323.912 | 250.987 | 602.256 | 2,026.521 | 2,185.369 | 2,279.262 | 1,085.977 | 8,838.662 | 2,037.735 | 1,724.367 | 2,129.692 | 756.98 | 217.093 | 1,963.611 | 2,161.057 | 3,519.564 | 1,123.141 | 1,267.356 | 284.102 | -560.939 | -679.335 | -817.765 | -296.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 35,998.411 | 34,116.043 | 36,360.558 | 36,223.118 | 40,230.874 | 45,459.829 | 38,956.367 | 35,040.78 | 35,706.708 | 37,177.089 | 48,113.232 | 47,574.899 | 45,703.122 | 32,583.277 | 24,879.863 | 25,499.076 | 26,557.501 | 19,468.246 | 20,982.012 | 20,520.453 | 23,149.635 | 20,192.401 | 18,458.943 | 17,675.886 | 17,586.355 | 17,628.389 | 19,052.498 | 19,231.94 | 19,325.839 | 17,808.671 | -321.563 | 18,738.41 | 18,425.863 | 7,316.854 | 7,316.854 | 7,284.48 | 7,285.74 | 7,286.34 | 7,278.989 | 7,289.983 | 7,249.558 | 7,211.359 | 15,539.066 | 6,096.708 | 13,362.485 | 13,327.246 | 13,031.601 | 12,714.898 | 12,680.889 | 12,447.602 | 12,928.286 | 11,551.019 | 11,645.627 | 11,886.831 | 12,098.709 |
Total Shareholders Equity
| 77,089.391 | 74,354.341 | 80,148.59 | 78,951.568 | 81,976.77 | 85,141.493 | 80,024.934 | 75,112.739 | 74,764.065 | 75,738.464 | 89,213.763 | 87,773.713 | 84,659.044 | 69,885.584 | 61,828.295 | 61,672.739 | 61,928.999 | 53,683.049 | 56,706.504 | 55,698.934 | 57,510.676 | 55,798.754 | 53,678.66 | 52,923.918 | 52,013.981 | 52,959.209 | 51,829.765 | 51,444.169 | 50,688.074 | 50,190.811 | 49,731.567 | 49,777.522 | 48,566.065 | 49,507.406 | 47,464.042 | 46,376.64 | 47,167.976 | 48,656.023 | 49,224.022 | 46,209.085 | 45,278.667 | 44,978.342 | 42,863.434 | 40,776.426 | 38,921.3 | 39,574.622 | 38,220.115 | 37,760.964 | 36,736.619 | 37,803.497 | 37,080.766 | 35,695.6 | 35,033.61 | 36,193.855 | 35,703.983 |
Total Equity
| 83,254.031 | 80,794.722 | 86,442.78 | 85,221.347 | 88,217.573 | 91,771.413 | 86,318.499 | 81,170.387 | 80,670.883 | 81,979.493 | 95,661.931 | 94,161.73 | 91,125.26 | 75,944.055 | 67,625.232 | 67,394.662 | 67,675.737 | 59,376.221 | 61,704.79 | 60,523.66 | 62,428.896 | 60,537.069 | 58,490.915 | 57,722.083 | 56,818.168 | 59,089.857 | 57,874.137 | 57,395.553 | 56,573.171 | 56,221.355 | 55,724.543 | 55,608.687 | 54,313.742 | 55,394.983 | 51,432.504 | 50,234.591 | 51,004.349 | 52,724.813 | 53,242.671 | 50,009.115 | 49,126.762 | 49,000.587 | 46,723.974 | 43,890.161 | 41,929.032 | 41,888.977 | 40,461.771 | 39,438.968 | 38,219.061 | 39,498.24 | 38,740.752 | 37,322.267 | 36,611.938 | 37,804.823 | 37,350.749 |
Total Liabilities & Shareholders Equity
| 127,767.352 | 126,467.406 | 127,313.79 | 126,703.507 | 131,559.455 | 135,984.71 | 126,603.11 | 122,471.116 | 124,005.841 | 125,142.033 | 136,612.45 | 135,089.107 | 132,972.314 | 116,958.623 | 105,679.071 | 106,068.5 | 107,900.65 | 102,023.782 | 99,094.404 | 98,036.047 | 102,025.619 | 98,873.049 | 91,981.286 | 92,854.488 | 92,848.19 | 93,376.684 | 92,016.957 | 92,620.331 | 93,218.221 | 91,213.951 | 92,373.956 | 92,129.161 | 91,361.236 | 90,691.187 | 84,434.252 | 79,207.519 | 79,764.098 | 79,114.78 | 82,771.667 | 79,862.96 | 81,619.261 | 78,189.243 | 76,890.053 | 75,978.965 | 76,229.672 | 73,868.409 | 72,407.417 | 68,261.193 | 68,891.208 | 69,014.495 | 70,332.485 | 70,115.25 | 69,166.046 | 67,141.763 | 66,208.592 |