Walsin Lihwa Corporation
TWSE:1605.TW
32.4 (TWD) • At close September 20, 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
| 12,218.875 | 12,495.949 | 16,347.012 | 13,427.886 | 24,232.458 | 8,216.726 | 19,397.973 | 23,349.669 | 7,836.939 | 13,984.934 | 10,387.581 | 5,771.493 | 9,749.037 | 7,863.041 | 11,944.408 | 10,510.337 | 11,901.447 | 20,296.686 | 11,753.006 | 9,196.05 | 15,022.397 | 11,287.434 | 9,406.154 | 8,148.197 | 8,139.509 | 8,037.893 | 10,952.691 | 9,159.219 | 9,998.895 | 6,935.552 | 7,733.584 | 13,095.346 | 14,946.648 | 6,609.746 | 8,887.554 | 9,119.777 | 9,800.447 | 7,908.872 | 6,417.086 | 7,297.432 | 5,797.574 | 8,203.206 | 7,556.082 | 6,583.211 | 6,701.142 | 8,419.454 | 6,060.115 | 6,851.046 | 7,633.132 | 12,503.916 | 12,939.836 | 9,742.285 | 11,550.666 | 12,795.788 | 10,218.639 |
Short Term Investments
| 928.825 | 1,340.572 | 2,298.564 | 1,613.428 | 1,737.825 | 648.08 | 555.959 | 801.523 | 1,423.167 | 2,287.693 | 546.797 | 6,027.662 | 5,960.35 | 6,374.993 | 2,094.576 | 2,236.337 | 3,880.782 | 2,225.86 | 1,858.099 | 2,140.134 | 1,687.085 | 144.283 | 1,699.512 | 1,593.971 | 1,874.955 | 2,012.744 | 2,991.439 | 2,982.462 | 1,538.836 | 1,855.344 | 4,212.359 | 2,130.343 | 713.94 | 2,213.54 | 2,368.68 | 1,839.159 | 3,725.827 | 2,368.014 | 4,126.876 | 2,611.405 | 490.168 | 289.63 | 853.387 | 1,049.846 | 692.157 | 707.634 | 557.897 | 409.121 | 1,281.191 | 1,212.729 | 1,923.974 | 2,713.521 | 1,056.285 | 5,621.023 | 4,793.782 |
Cash and Short Term Investments
| 13,147.7 | 13,836.521 | 18,645.576 | 15,041.314 | 25,970.283 | 8,864.806 | 19,953.932 | 24,151.192 | 9,260.106 | 16,272.627 | 10,934.378 | 11,799.155 | 15,709.387 | 14,238.034 | 14,038.984 | 12,746.674 | 15,782.229 | 22,522.546 | 13,611.105 | 11,336.184 | 16,709.482 | 11,431.717 | 11,105.666 | 9,742.168 | 10,014.464 | 10,050.637 | 13,944.13 | 12,141.681 | 11,537.731 | 8,790.896 | 11,945.943 | 15,225.689 | 15,660.588 | 8,823.286 | 11,256.234 | 10,958.936 | 13,526.274 | 10,276.886 | 10,543.962 | 9,908.837 | 6,287.742 | 8,492.836 | 8,409.469 | 7,633.057 | 7,393.299 | 9,127.088 | 6,618.012 | 7,260.167 | 8,914.323 | 13,716.645 | 14,863.81 | 12,455.806 | 12,606.951 | 18,416.811 | 15,012.421 |
Net Receivables
| 25,233.327 | 22,600.08 | 21,024.266 | 32,227.558 | 31,373.683 | 29,864.142 | 28,792.275 | 27,632.234 | 28,732.214 | 23,149.788 | 21,191.313 | 19,387.556 | 19,739.766 | 15,920.457 | 15,929.756 | 15,947.164 | 15,882.012 | 21,597.13 | 23,359.706 | 23,034.168 | 25,026.117 | 16,605.373 | 19,504.064 | 19,888.742 | 21,336.15 | 18,810.003 | 15,411.939 | 14,130.419 | 13,881.887 | 13,253.918 | 14,919.184 | 14,046.013 | 15,337.933 | 15,985.512 | 16,409.043 | 17,858.259 | 16,803.803 | 18,733.244 | 17,625.672 | 23,513.101 | 25,021.068 | 24,825.455 | 22,230.879 | 18,875.066 | 18,150.184 | 17,693.945 | 16,860.283 | 14,843.627 | 16,633.635 | 14,279.188 | 17,264.457 | 23,582.89 | 21,859.793 | 15,476.753 | 14,969.761 |
Inventory
| 39,292.138 | 37,152.912 | 33,704.296 | 35,419.931 | 33,124.672 | 36,151.92 | 36,080.291 | 26,036.31 | 37,647.13 | 37,187.784 | 31,659.723 | 29,122.823 | 23,745.495 | 25,378.613 | 21,080.535 | 21,313.103 | 20,351.97 | 23,247.81 | 22,019.088 | 22,518.844 | 23,513.441 | 26,350.382 | 26,048.519 | 23,343.92 | 24,767.556 | 25,338.642 | 32,297.139 | 27,496.656 | 26,961.8 | 26,660.604 | 27,124.688 | 23,593.556 | 23,408.379 | 22,687.29 | 22,608.06 | 22,366.865 | 20,968.575 | 22,183.265 | 22,908.521 | 24,896.649 | 24,733.223 | 22,025.791 | 21,061.176 | 20,072.67 | 20,659.28 | 21,871.79 | 22,366.618 | 24,188.487 | 26,268.706 | 29,884.899 | 30,074.008 | 29,802.626 | 30,228.399 | 37,434.669 | 35,466.088 |
Other Current Assets
| 7,104.863 | 5,426.062 | 5,377.85 | 6,236.188 | 6,110.445 | 9,623.805 | 7,880.887 | 7,917.266 | 20,750.251 | 12,563.486 | 5,535.226 | 6,724.513 | 6,499.393 | 5,752.94 | 5,127.533 | 4,121.701 | 5,456.156 | 1,071.686 | 1,799.895 | 1,678.312 | 2,195.914 | 2,033.2 | 2,068.664 | 2,111.998 | 2,180.465 | 1,843.551 | 1,999.226 | 1,390.047 | 3,172.72 | 3,537.345 | 1,366.89 | 1,290.972 | 1,097.873 | 908.06 | 927.057 | 1,046.691 | 1,292.005 | 1,470.78 | 1,062.28 | 1,283.999 | 2,000.302 | 1,695.908 | 1,164.719 | 1,230.518 | 1,588.564 | 1,535.799 | 1,821.981 | 2,395.248 | 2,770.357 | 2,657.17 | 2,683.307 | 3,083.145 | 3,138.505 | 3,278.15 | 2,601.962 |
Total Current Assets
| 84,778.028 | 79,015.575 | 78,751.988 | 88,924.991 | 96,579.083 | 84,504.673 | 92,707.385 | 85,737.002 | 96,389.701 | 89,173.685 | 69,320.64 | 67,034.047 | 65,694.041 | 61,290.044 | 56,176.808 | 54,128.642 | 57,472.367 | 68,439.172 | 60,789.794 | 58,567.508 | 67,444.954 | 56,420.672 | 58,726.913 | 55,086.828 | 58,298.635 | 56,042.833 | 63,652.434 | 55,158.803 | 55,554.138 | 52,242.763 | 55,356.705 | 54,156.23 | 55,504.773 | 48,404.148 | 51,200.394 | 52,230.751 | 52,590.657 | 52,664.175 | 52,140.435 | 59,602.586 | 58,042.335 | 57,039.99 | 52,866.243 | 47,811.311 | 47,791.327 | 50,228.622 | 47,666.894 | 48,687.529 | 54,587.021 | 60,537.902 | 64,885.582 | 68,924.467 | 67,833.648 | 74,606.383 | 68,050.232 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 85,347.209 | 81,916.999 | 82,873.979 | 80,393.319 | 73,669.599 | 72,402.22 | 69,965.821 | 57,944.99 | 46,764.316 | 45,823.01 | 43,277.998 | 42,904.997 | 38,467.056 | 36,937.739 | 35,958.627 | 34,011.162 | 32,772.331 | 29,014.118 | 29,208.932 | 29,625.965 | 29,491.347 | 27,874.317 | 25,083.436 | 23,882.964 | 23,718.659 | 22,350.622 | 20,984.89 | 20,419.97 | 20,307.514 | 20,149.871 | 20,483.863 | 20,532.499 | 17,944.302 | 17,904.262 | 17,575.655 | 18,003.183 | 17,984.981 | 18,309.234 | 18,439.033 | 17,997.216 | 21,004.684 | 21,534.704 | 21,635.479 | 25,574.325 | 26,142.361 | 26,674.014 | 34,973.051 | 35,644.985 | 34,909.615 | 33,711.451 | 34,060.573 | 33,829.917 | 32,164.444 | 32,010.983 | 30,919.658 |
Goodwill
| 5,195.102 | 4,213.351 | 4,157.877 | 4,201.237 | 125.628 | 82.701 | 83.393 | 4,432.755 | 0 | 0 | 152.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,911.108 | 8,090.829 | 7,997.819 | 8,734.709 | 4,699.035 | 4,695.309 | 4,883.141 | 19.971 | 175.446 | 178.881 | 20.659 | 171.861 | 174.966 | 177.435 | 175 | 171.539 | 169.297 | 166.4 | 168.134 | 158.474 | 163.952 | 167.298 | 164.451 | 164.08 | 170.927 | 171.449 | 169.726 | 170.485 | 168.921 | 166.389 | 177.029 | 180.639 | 188.328 | 194.459 | 199.08 | 198.29 | 195.279 | 196.674 | 201.172 | 193.363 | 197.156 | 200.07 | 199.178 | 202.92 | 207.616 | 206.847 | 1,661.095 | 1,670.041 | 1,715.967 | 1,702.183 | 1,755.266 | 1,759.824 | 1,658.214 | 1,687.674 | 1,576.957 |
Goodwill and Intangible Assets
| 13,106.21 | 12,304.18 | 12,155.696 | 12,935.946 | 4,824.663 | 4,778.01 | 4,966.534 | 4,452.726 | 175.446 | 178.881 | 173.43 | 171.861 | 174.966 | 177.435 | 175 | 171.539 | 169.297 | 166.4 | 168.134 | 158.474 | 163.952 | 167.298 | 164.451 | 164.08 | 170.927 | 171.449 | 169.726 | 170.485 | 168.921 | 166.389 | 177.029 | 180.639 | 188.328 | 194.459 | 199.08 | 198.29 | 195.279 | 196.674 | 201.172 | 193.363 | 197.156 | 200.07 | 199.178 | 202.92 | 207.616 | 206.847 | 1,661.095 | 1,670.041 | 1,715.967 | 1,702.183 | 1,755.266 | 1,759.824 | 1,658.214 | 1,687.674 | 1,576.957 |
Long Term Investments
| 78,916.341 | 81,063.979 | 67,613.041 | 67,823.696 | 67,918.493 | 65,451.673 | 60,804.669 | 54,366.965 | 49,820.325 | 52,591.786 | 55,194.907 | 45,134.039 | 49,917.341 | 43,125.933 | 43,267.018 | 37,102.574 | 33,543.993 | 33,372.089 | 32,477.733 | 31,791.731 | 30,883.964 | 35,898.353 | 32,847.557 | 33,870.274 | 35,354.935 | 30,401.977 | 28,431.129 | 25,998.926 | 24,496.549 | 23,356.353 | 19,826.427 | 21,005.083 | 20,599.507 | 19,329.724 | 18,516.964 | 18,755.937 | 17,497.369 | 19,464.644 | 18,530.067 | 19,403.363 | 22,871.361 | 21,557.664 | 20,649.967 | 23,197.995 | 23,755.258 | 20,172.558 | 19,718.596 | 19,865.233 | 20,829.161 | 22,025.265 | 20,589.072 | 21,218.291 | 24,012.43 | 21,075.004 | 20,413.25 |
Tax Assets
| 5,163.113 | 4,926.968 | 4,234.852 | 4,134.735 | 3,736.931 | 3,570.752 | 3,448.277 | 3,477.156 | 3,714.777 | 3,155.481 | 2,818.549 | 2,539.893 | 2,129.514 | 2,263.571 | 2,428.545 | 2,544.941 | 2,391.058 | 2,181.273 | 2,048.176 | 1,649.212 | 1,683.553 | 1,708.561 | 1,657.511 | 1,521.098 | 1,473.595 | 1,394.682 | 1,222.43 | 1,052.772 | 986.341 | 992.855 | 1,011.129 | 927.918 | 873.715 | 956.361 | 1,162.683 | 1,242.466 | 1,307.103 | 1,457.239 | 1,505.137 | 1,573.67 | 1,372.975 | 1,523.771 | 1,471.593 | 1,299.569 | 1,101.592 | 1,111.248 | 1,005.01 | 1,197.505 | 1,138.263 | 1,003.97 | 981.57 | 911.956 | 900.584 | 947.507 | 893.35 |
Other Non-Current Assets
| 1,259.152 | 6,447.733 | 20,740.475 | 19,379.67 | 18,903.272 | 20,338.106 | 20,632.167 | 19,279.063 | 14,841.704 | 14,077.444 | 12,249.374 | 17,883.499 | 17,810.441 | 17,787.996 | 13,558.008 | 13,504.454 | 15,324.928 | 13,807.174 | 13,373.633 | 13,627.278 | 13,573.141 | 11,782.877 | 14,174.242 | 14,205.952 | 14,522.697 | 14,783.001 | 15,790.136 | 15,876.285 | 14,426.966 | 14,797.17 | 17,324.061 | 15,305.372 | 14,083.627 | 15,688.905 | 16,028.515 | 15,667.981 | 17,583.761 | 16,087.305 | 17,941.602 | 16,302.707 | 16,042.573 | 16,029.204 | 16,585.881 | 16,765.682 | 16,569.972 | 16,098.452 | 3,778.503 | 3,047.644 | 3,935.324 | 3,825.368 | 3,841.435 | 6,188.218 | 4,243.185 | 6,019.488 | 5,137.183 |
Total Non-Current Assets
| 183,792.025 | 186,659.859 | 187,618.043 | 184,667.366 | 169,052.958 | 166,540.761 | 159,817.468 | 139,520.9 | 115,316.568 | 115,826.602 | 113,714.258 | 108,634.289 | 108,499.318 | 100,292.674 | 95,387.198 | 87,334.67 | 84,201.607 | 78,541.054 | 77,276.608 | 76,852.66 | 75,795.957 | 77,431.406 | 73,927.197 | 73,644.368 | 75,240.813 | 69,101.731 | 66,598.311 | 63,518.438 | 60,386.291 | 59,462.638 | 58,822.509 | 57,951.511 | 53,689.479 | 54,073.711 | 53,482.897 | 53,867.857 | 54,568.493 | 55,515.096 | 56,617.011 | 55,470.319 | 61,488.749 | 60,845.413 | 60,542.098 | 67,040.491 | 67,776.799 | 64,263.119 | 61,136.255 | 61,425.408 | 62,528.33 | 62,268.237 | 61,227.916 | 63,908.206 | 62,978.857 | 61,740.656 | 58,940.398 |
Total Assets
| 268,570.053 | 265,675.434 | 266,370.031 | 273,592.357 | 265,632.041 | 251,045.434 | 252,524.853 | 225,257.902 | 211,706.269 | 205,000.287 | 183,034.898 | 175,668.336 | 174,193.359 | 161,582.718 | 151,564.006 | 141,463.312 | 141,673.974 | 146,980.226 | 138,066.402 | 135,420.168 | 143,240.911 | 133,852.078 | 132,654.11 | 128,731.196 | 133,539.448 | 125,144.564 | 130,250.745 | 118,677.241 | 115,940.429 | 111,705.401 | 114,179.214 | 112,107.741 | 109,194.252 | 102,477.859 | 104,683.291 | 106,098.608 | 107,159.15 | 108,179.271 | 108,757.446 | 115,072.905 | 119,531.084 | 117,885.403 | 113,408.341 | 114,851.802 | 115,568.126 | 114,491.741 | 108,803.149 | 110,112.937 | 117,115.351 | 122,806.139 | 126,113.498 | 132,832.673 | 130,812.505 | 136,347.039 | 126,990.63 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17,732.168 | 16,368.707 | 16,390.669 | 15,835.793 | 15,777.178 | 18,295.498 | 17,497.315 | 14,401.86 | 10,181.492 | 11,081.605 | 8,493.921 | 8,429.05 | 8,802.809 | 9,472.25 | 7,494.471 | 7,603.684 | 6,879.892 | 7,099.274 | 6,967.817 | 6,980.631 | 7,622.283 | 6,235.349 | 8,643.816 | 7,696.237 | 7,971.63 | 7,059.231 | 9,243.642 | 8,952.651 | 5,994.574 | 5,896.264 | 7,736.777 | 5,743.752 | 5,439.961 | 4,914.052 | 6,172.665 | 5,519.762 | 6,257.074 | 6,316.318 | 6,928.78 | 5,562.874 | 6,943.169 | 6,483.057 | 6,103.919 | 4,488.853 | 4,316.353 | 5,162.757 | 5,037.441 | 5,768.87 | 8,056.025 | 10,419.654 | 9,554.116 | 9,553.748 | 7,589.626 | 9,812.275 | 9,478.436 |
Short Term Debt
| 18,602.562 | 15,495.474 | 13,724.218 | 15,398.673 | 13,401.582 | 18,976.445 | 24,540.275 | 17,463.781 | 30,053.769 | 23,377.991 | 18,246.264 | 26,029.889 | 22,172.584 | 8,463.735 | 6,901.538 | 7,289.35 | 6,900.528 | 24,973.477 | 19,440.553 | 19,911.799 | 18,707.55 | 18,018.007 | 14,998.172 | 14,993.093 | 9,449.846 | 5,850.296 | 7,433.865 | 5,659.25 | 13,453.228 | 12,819.708 | 11,698.505 | 15,497.399 | 8,745.55 | 7,230.961 | 6,068.069 | 7,781.745 | 22,910.872 | 12,232.702 | 7,936.563 | 13,438.094 | 14,206.968 | 22,920.147 | 19,392.391 | 17,707.517 | 13,294.587 | 14,298.668 | 12,776.543 | 11,437.955 | 24,253.103 | 36,533.019 | 40,422.856 | 19,163.756 | 31,861.966 | 32,223.245 | 25,490.447 |
Tax Payables
| 2,727.499 | 3,971.999 | 5,861.143 | 6,116.668 | 5,697.104 | 6,328.478 | 6,103.462 | 5,963.719 | 5,398.048 | 6,560.971 | 6,082.152 | 5,323.446 | 4,332.984 | 4,424.284 | 4,557.761 | 5,152.628 | 5,364.366 | 4,654.005 | 4,587.562 | 4,047.186 | 4,580.553 | 4,351.233 | 4,389.952 | 4,106.408 | 4,780.251 | 4,275.6 | 3,147.811 | 2,840.14 | 1,238.781 | 1,525.493 | 1,619.577 | 1,428.643 | 1,306.322 | 1,288.006 | 1,397.496 | 1,249.066 | 1,261.005 | 1,041.267 | 1,470.129 | 1,453.625 | 100.528 | 89.766 | 173.23 | 281.413 | 321.965 | 258.281 | 923.755 | 142.153 | 495.806 | 438.839 | 430.867 | 440.884 | 295.676 | 796.675 | 775.415 |
Deferred Revenue
| 10.135 | 22.579 | 17,973.391 | 20,967.278 | 25,974.804 | 13.881 | 6.014 | 4.98 | 4.478 | 4.305 | 10,984.358 | 14,188.219 | 8,537.017 | 7,830.4 | 9,711.555 | 8,289.45 | 11,141.622 | 9,632.76 | 9,509.775 | 8,603.414 | 11,447.491 | 7,088.392 | 7,923.019 | 7,324.879 | 10,727.833 | 11,183.788 | 17,134.468 | 9,180.844 | 14,505.011 | 10,172.851 | 11,938.562 | 9,892.194 | 8,733.62 | 2,997.666 | 3,744.901 | 3,473.869 | 3,217.182 | 3,045.291 | 3,804.05 | 6,427.327 | 9,214.235 | 9,052.035 | 9,194.131 | 7,731.336 | 3,951.376 | 4,030.607 | 4,739.646 | 6,692.341 | 6,773.688 | 6,536.303 | 6,110.823 | 2,441.619 | 4,058.126 | 3,864.286 | 5,016.359 |
Other Current Liabilities
| 19,362.171 | 21,703.483 | 2,671.05 | 976.982 | 1,042.797 | 22,803.137 | 18,825.764 | 16,333.77 | 17,067.722 | 12,279.267 | 1,127.97 | 1,123.582 | 1,176.152 | 9,724.356 | 7,350.593 | 4,519.778 | 9,802.948 | 4,946.596 | 4,825.408 | 5,036.617 | 5,119.074 | 843.812 | 581.963 | 857.954 | 680.536 | 861.839 | 806.194 | 950.528 | 960.123 | 1,056.178 | 986.94 | 953.913 | 1,010.578 | 1,114.445 | 1,093.238 | 1,164.921 | 1,137.335 | 1,427.105 | 1,302.489 | 1,546.122 | 1,147.22 | 994.515 | 1,172.828 | 1,383.504 | 1,250.728 | 1,276.554 | 1,483.359 | 8,198.238 | 1,349.188 | 1,398.691 | 1,489.257 | 5,758.434 | 1,145.953 | 1,629.605 | 1,475.806 |
Total Current Liabilities
| 55,707.036 | 53,590.243 | 50,759.328 | 53,178.726 | 56,196.361 | 60,088.961 | 60,869.368 | 48,204.391 | 57,307.461 | 46,743.168 | 38,852.513 | 49,770.74 | 40,688.562 | 35,490.741 | 31,458.157 | 27,702.262 | 34,724.99 | 46,652.107 | 40,743.553 | 40,532.461 | 42,896.398 | 32,185.56 | 32,146.97 | 30,872.163 | 28,829.845 | 24,955.154 | 34,618.169 | 24,743.273 | 34,912.936 | 29,945.001 | 32,360.784 | 32,087.258 | 23,929.709 | 16,257.124 | 17,078.873 | 17,940.297 | 33,522.463 | 23,021.416 | 19,971.882 | 26,974.417 | 31,511.592 | 39,449.754 | 35,863.269 | 31,311.21 | 22,813.044 | 24,768.586 | 24,036.989 | 32,097.404 | 40,432.004 | 54,887.667 | 57,577.052 | 36,917.557 | 44,655.671 | 47,529.411 | 41,461.048 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 46,388.62 | 47,871.417 | 50,639.926 | 52,200.349 | 52,022.553 | 49,663.97 | 52,371.461 | 42,007.195 | 41,441.671 | 41,460.902 | 32,529.628 | 24,953.613 | 26,565.61 | 28,074.817 | 31,681.271 | 33,182.731 | 30,148.977 | 25,079.86 | 17,154.72 | 17,197.256 | 21,193.315 | 18,688.653 | 19,993.411 | 17,409.693 | 21,923.251 | 21,936.808 | 21,950.366 | 22,073.495 | 15,421.424 | 15,432.929 | 15,293.975 | 15,119.7 | 20,408.487 | 20,415.523 | 22,119.432 | 22,331.889 | 8,977.937 | 19,072.698 | 21,424.357 | 21,561.058 | 21,488.107 | 12,237.056 | 12,174.056 | 12,154.259 | 21,201.53 | 22,430.74 | 19,663.616 | 15,202.576 | 10,939.139 | 1,370.77 | 1,145.846 | 25,915.209 | 18,154.161 | 18,178.442 | 15,779.108 |
Deferred Revenue Non-Current
| 2,837.528 | 2,739.5 | 836.515 | 769.034 | 745.389 | 0 | 0 | 0 | 0 | 0 | 560.362 | 399.828 | 396.106 | 396 | 384.299 | 414.022 | 407.079 | 523.649 | 536.614 | 506.157 | 515.253 | 511.414 | 645.403 | 663.729 | 661.029 | 661.965 | 868.311 | 715.53 | 709.133 | 702.923 | 817.218 | 816.401 | 806.513 | 796.093 | 1,425.506 | 1,313.561 | 1,314.45 | 1,339.775 | 1,309.511 | 1,234.272 | 1,313.119 | 1,306.252 | 1,222.346 | 1,312.766 | 1,330.467 | 1,329.134 | 1,460.02 | 31.187 | 31.187 | 58.482 | 58.482 | 58.482 | 58.482 | 58.482 | 58.482 |
Deferred Tax Liabilities Non-Current
| 6,195.62 | 6,054.607 | 6,587.732 | 6,557.366 | 6,219.947 | 6,059.067 | 5,797.938 | 5,448.362 | 3,346.472 | 2,815.265 | 2,214.65 | 392.573 | 258.776 | 210.868 | 214.457 | 179.021 | 172.27 | 176.775 | 179.314 | 180.303 | 186.188 | 180.879 | 182.494 | 160.034 | 160.308 | 159.595 | 168.512 | 159.79 | 162.025 | 161.896 | 164.075 | 194.785 | 194.909 | 195.44 | 195.057 | 348.069 | 344.771 | 344.893 | 355.803 | 348.945 | 345.8 | 355.335 | 356.242 | 328.926 | 328.421 | 325.246 | 65.583 | 80.467 | 78.08 | 78.602 | 78.325 | 2.392 | 1.989 | 1,500.961 | 1,526.3 |
Other Non-Current Liabilities
| 4,763.566 | 3,940.059 | 3,097.217 | 3,096.152 | 3,093.891 | 3,733.621 | 3,664.874 | 939.882 | 2,065.9 | 1,452.936 | 931.477 | 1,198.8 | 1,066.472 | 492.727 | 544.992 | 534.558 | 836.559 | 563.999 | 886.087 | 304.508 | 376.687 | 416.485 | 421.489 | 378.236 | 324.496 | 386.245 | 365.131 | 338.934 | 274.194 | 269.572 | 261.157 | 299.276 | 314.034 | 328.826 | 295.964 | 303.488 | 267.265 | 274.701 | 280.932 | 743.183 | 1,601.323 | 1,904.708 | 1,595.151 | 1,673.485 | 2,113.911 | 1,829.127 | 1,483.996 | 3,157.094 | 2,841.456 | 2,771.656 | 2,872.628 | 3,846.853 | 2,844.872 | 1,327.231 | 1,159.438 |
Total Non-Current Liabilities
| 60,185.334 | 60,605.583 | 61,161.39 | 62,622.901 | 62,081.78 | 59,456.658 | 61,834.273 | 48,395.439 | 46,854.043 | 45,729.103 | 36,236.117 | 26,944.814 | 28,286.964 | 29,174.412 | 32,825.019 | 34,310.332 | 31,564.885 | 26,344.283 | 18,756.735 | 18,188.224 | 22,271.443 | 19,797.431 | 21,242.797 | 18,611.692 | 23,069.084 | 23,144.613 | 23,352.32 | 23,287.749 | 16,566.776 | 16,567.32 | 16,536.425 | 16,430.162 | 21,723.943 | 21,735.882 | 24,035.959 | 24,297.007 | 10,904.423 | 21,032.067 | 23,370.603 | 23,887.458 | 24,748.349 | 15,803.351 | 15,347.795 | 15,469.436 | 24,974.329 | 25,914.247 | 22,673.215 | 18,471.324 | 13,889.862 | 4,279.51 | 4,155.281 | 29,822.936 | 21,059.504 | 21,065.116 | 18,523.328 |
Total Liabilities
| 115,892.37 | 114,195.826 | 111,920.718 | 115,801.627 | 118,278.141 | 119,545.619 | 122,703.641 | 96,599.83 | 104,161.504 | 92,472.271 | 75,088.63 | 76,715.554 | 68,975.526 | 64,665.153 | 64,283.176 | 62,012.594 | 66,289.875 | 72,996.39 | 59,500.288 | 58,720.685 | 65,167.841 | 51,982.991 | 53,389.767 | 49,483.855 | 51,898.929 | 48,099.767 | 57,970.489 | 48,031.022 | 51,479.712 | 46,512.321 | 48,897.209 | 48,517.42 | 45,653.652 | 37,993.006 | 41,114.832 | 42,237.304 | 44,426.886 | 44,053.483 | 43,342.485 | 50,861.875 | 56,259.941 | 55,253.105 | 51,211.064 | 46,780.646 | 47,787.373 | 50,682.833 | 46,710.204 | 50,568.728 | 54,321.866 | 59,167.177 | 61,732.333 | 66,740.493 | 65,715.175 | 68,594.527 | 59,984.376 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,560.377 | 7,334.439 | 7,978.193 | 3,110.41 | 3,821.862 | 3,527.271 | 2,086.332 | 4,043.137 | 2,663.887 | 0 | 1,668.199 | 0 | 0 | 639.572 | 1,702.17 | 897.872 | 1,323.783 | 1,237.867 | 547.781 | 621.113 | 0 | 287.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,023.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 40,313.329 | 40,313.329 | 40,313.329 | 40,313.329 | 40,313.329 | 37,313.329 | 37,313.329 | 37,313.329 | 34,313.329 | 34,313.329 | 34,313.329 | 34,313.329 | 34,313.329 | 34,313.329 | 32,260.002 | 32,860.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,260.002 | 33,660.002 | 33,660.002 | 33,660.002 | 33,660.002 | 33,660.002 | 33,960.002 | 33,960.002 | 35,160.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 35,760.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,160.002 | 36,154.455 |
Retained Earnings
| 46,866.845 | 45,106.603 | 48,340.145 | 48,011.861 | 46,219.084 | 47,137.847 | 51,762.058 | 50,847.16 | 41,384.756 | 42,805.718 | 38,965.389 | 34,469.483 | 33,289.51 | 29,688.244 | 27,791.577 | 25,862.635 | 24,033.32 | 22,191.32 | 22,023.141 | 21,140.337 | 21,167.997 | 26,006.463 | 25,494.923 | 24,226.955 | 21,220.388 | 21,771.446 | 13,240.574 | 11,879.997 | 8,369.732 | 10,509.71 | 9,674.226 | 8,502.41 | 7,092.179 | 6,903.894 | 6,006.305 | 5,661.367 | 4,996.563 | 4,580.926 | 9,932.518 | 9,844.218 | 8,251.923 | 7,576.814 | 1,813.125 | 4,944.513 | 4,550.658 | 938.192 | -3,328.458 | -3,648.633 | -1,315.25 | -3,405.841 | -2,723.036 | 2,237.369 | 1,807.749 | 6,147.076 | 5,873.011 |
Accumulated Other Comprehensive Income/Loss
| 25,480.303 | 26,089.947 | 21,651.715 | 24,894.732 | 23,143.646 | 19,057.999 | 12,945.788 | 15,820.472 | 14,198.291 | 17,870.935 | 17,267.868 | 13,170.778 | 19,450.521 | 14,721.984 | 187.64 | -5,560.377 | -7,334.439 | -7,978.193 | -3,110.41 | -3,821.862 | -3,527.271 | -2,086.332 | -4,043.137 | -2,663.887 | 2,771.934 | -1,668.199 | 2,090.607 | 2,011.925 | -639.572 | -1,702.17 | -897.872 | -1,323.783 | -1,237.867 | -547.781 | -621.113 | 203.816 | -287.947 | 1,392.184 | 2,452.684 | 794.182 | 1,591.465 | 1,512.408 | 823.535 | 620.024 | 1,166.339 | -2,023.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 30,042.023 | 30,042.023 | 30,505.126 | 30,487.906 | 30,487.596 | 21,524.756 | 21,559.701 | 21,566.6 | 15,358.522 | 15,344.897 | 15,336.938 | 15,353.317 | 15,348.574 | 15,418.334 | 24,229.016 | 18,045.853 | 16,808.632 | 17,254.417 | 22,101.198 | 21,402.783 | 21,698.207 | 20,606.618 | 18,573.087 | 19,961.943 | 22,190.081 | 19,869.05 | 21,532.28 | 21,397.684 | 20,747.088 | 18,927.693 | 19,731.714 | 18,104.803 | 18,828.801 | 19,911.718 | 19,913.763 | 20,397.058 | 20,109.111 | 20,505.811 | 15,354.111 | 15,336.156 | 15,337.266 | 15,537.355 | 21,574.61 | 21,286.322 | 21,257.352 | 22,157.351 | 25,005.329 | 25,274.545 | 26,195.491 | 29,196.016 | 29,072.274 | 25,876.641 | 25,389.191 | 23,668.286 | 23,316.096 |
Total Shareholders Equity
| 142,702.5 | 141,551.902 | 140,810.315 | 143,707.828 | 140,163.655 | 125,033.931 | 123,580.876 | 125,547.561 | 105,254.898 | 110,334.879 | 105,883.524 | 97,306.907 | 102,401.934 | 94,141.891 | 84,468.235 | 76,768.49 | 74,101.954 | 72,705.739 | 77,384.341 | 75,803.122 | 76,126.206 | 79,873.083 | 77,328.012 | 77,448.9 | 79,842.405 | 75,300.498 | 70,523.463 | 68,949.608 | 62,776.822 | 63,397.405 | 63,365.942 | 61,767.215 | 61,680.982 | 62,575.614 | 61,680.07 | 62,022.243 | 60,865.676 | 62,238.923 | 63,499.315 | 61,734.558 | 60,940.656 | 60,386.579 | 59,971.272 | 62,610.861 | 62,734.351 | 59,255.545 | 57,836.873 | 57,785.914 | 61,040.243 | 61,950.177 | 62,509.24 | 64,274.012 | 63,356.942 | 65,975.364 | 65,343.562 |
Total Equity
| 152,677.683 | 151,479.608 | 154,449.313 | 157,790.73 | 147,353.9 | 131,499.815 | 129,821.212 | 128,658.072 | 107,544.765 | 112,528.016 | 107,946.268 | 98,952.782 | 105,217.833 | 96,917.565 | 87,280.83 | 79,450.718 | 75,384.099 | 73,983.836 | 78,566.114 | 76,699.483 | 78,073.07 | 81,869.087 | 79,264.343 | 79,247.341 | 81,640.519 | 77,044.797 | 72,280.256 | 70,646.219 | 64,460.717 | 65,193.08 | 65,282.005 | 63,590.321 | 63,540.6 | 64,484.853 | 63,568.459 | 63,861.304 | 62,732.264 | 64,125.788 | 65,414.961 | 64,211.03 | 63,271.143 | 62,632.298 | 62,197.277 | 68,071.156 | 67,780.753 | 63,808.908 | 62,092.945 | 59,544.209 | 62,793.485 | 63,638.962 | 64,381.165 | 66,092.18 | 65,097.33 | 67,752.512 | 67,006.254 |
Total Liabilities & Shareholders Equity
| 268,570.053 | 265,675.434 | 266,370.031 | 273,592.357 | 265,632.041 | 251,045.434 | 252,524.853 | 225,257.902 | 211,706.269 | 205,000.287 | 183,034.898 | 175,668.336 | 174,193.359 | 161,582.718 | 151,564.006 | 141,463.312 | 141,673.974 | 146,980.226 | 138,066.402 | 135,420.168 | 143,240.911 | 133,852.078 | 132,654.11 | 128,731.196 | 133,539.448 | 125,144.564 | 130,250.745 | 118,677.241 | 115,940.429 | 111,705.401 | 114,179.214 | 112,107.741 | 109,194.252 | 102,477.859 | 104,683.291 | 106,098.608 | 107,159.15 | 108,179.271 | 108,757.446 | 115,072.905 | 119,531.084 | 117,885.403 | 113,408.341 | 114,851.802 | 115,568.126 | 114,491.741 | 108,803.149 | 110,112.937 | 117,115.351 | 122,806.139 | 126,113.498 | 132,832.673 | 130,812.505 | 136,347.039 | 126,990.63 |