YFY Inc.
TWSE:1907.TW
29.8 (TWD) • At close November 14, 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
| 10,701.002 | 8,481.34 | 8,917.405 | 9,322.412 | 9,472.277 | 8,936.627 | 8,698.263 | 9,419.988 | 8,228.185 | 8,313.273 | 6,534.09 | 7,000.571 | 6,378.336 | 5,433.894 | 6,283.121 | 5,491.59 | 6,106.416 | 5,665.194 | 6,062.871 | 6,035.701 | 5,667.681 | 4,349.038 | 4,658.611 | 3,941.189 | 4,606.744 | 5,000.179 | 4,144.894 | 4,477.584 | 7,118.382 | 2,207.603 | 3,710.869 | 2,711.389 | 3,501.187 | 2,839.292 | 2,380.644 | 2,064.41 | 3,731.105 | 4,585.08 | 2,773.107 | 2,107.509 | 2,730.584 | 3,051.753 | 3,566.566 | 5,585.192 | 5,133.918 | 5,333.888 | 6,157.719 | 4,265.405 | 3,495.194 | 3,344.158 | 3,903.626 | 4,106.502 | 6,114.406 | 5,171.381 | 5,089.778 |
Short Term Investments
| 15,446.1 | 13,863.985 | 13,961.593 | 14,296.103 | 13,965.587 | 13,011.861 | 12,755.129 | 12,778.859 | 14,909.623 | 15,554.433 | 15,399.28 | 13,950.917 | 14,221.862 | 12,804.475 | 10,540.169 | 10,463.903 | 9,862.844 | 9,243.741 | 10,215.167 | 9,300.024 | 9,922.048 | 8,771.037 | 7,708.733 | 8,688.047 | 9,059.801 | 8,491.565 | 7,620.314 | 7,094.837 | 7,152.787 | 6,842.296 | 6,835.622 | 6,763.512 | 7,413.652 | 6,895.167 | 6,276.046 | 6,783.986 | 9,717.137 | 8,876.267 | 8,154.338 | 7,711.263 | 8,284.596 | 7,866.367 | 7,347.716 | 7,299.021 | 7,271.035 | 8,140.509 | 5,435.037 | 4,528.51 | 4,502.688 | 3,970.574 | 3,446.887 | 3,281.84 | 3,991.459 | 4,357.878 | 4,381.361 |
Cash and Short Term Investments
| 25,891.194 | 22,345.325 | 22,878.998 | 23,618.515 | 23,437.864 | 21,948.488 | 21,453.392 | 22,198.847 | 23,137.808 | 23,867.706 | 21,933.37 | 20,951.488 | 20,600.198 | 18,238.369 | 16,823.29 | 15,955.493 | 15,969.26 | 14,908.935 | 16,278.038 | 15,335.725 | 15,589.729 | 13,120.075 | 12,367.344 | 12,629.236 | 13,666.545 | 13,491.744 | 11,765.208 | 11,572.421 | 14,271.169 | 9,049.899 | 10,546.491 | 9,474.901 | 10,914.839 | 9,734.459 | 8,656.69 | 8,848.396 | 13,448.242 | 13,461.347 | 10,927.445 | 9,818.772 | 11,015.18 | 10,918.12 | 10,914.282 | 12,884.213 | 12,404.953 | 13,474.397 | 11,592.756 | 8,793.915 | 7,997.882 | 7,314.732 | 7,350.513 | 7,388.342 | 10,105.865 | 9,529.259 | 9,471.139 |
Net Receivables
| 15,296.018 | 14,333.847 | 14,048.025 | 14,300.188 | 13,899.87 | 14,104.307 | 15,026.497 | 15,946.576 | 15,528.158 | 16,313.471 | 17,594.69 | 16,242.385 | 16,992.113 | 15,856.699 | 15,362.841 | 14,218.358 | 12,922.481 | 13,642.827 | 14,534.12 | 15,247.662 | 15,101.343 | 14,465.643 | 15,467.512 | 15,365.315 | 15,542.338 | 14,015.474 | 14,750.277 | 14,381.052 | 13,566.092 | 13,096.456 | 13,436.712 | 12,998.84 | 13,930.995 | 13,739.028 | 14,583.501 | 14,878.207 | 13,579.631 | 12,549.899 | 13,305.453 | 13,471.316 | 12,765.978 | 12,005.778 | 11,452.675 | 10,863.144 | 0 | 11,053.637 | -3,012.887 | 10,286.681 | 11,692.195 | 11,546.991 | 11,379.38 | 11,869.652 | 11,083.271 | 10,575.364 | 10,204.264 |
Inventory
| 15,971.631 | 16,104.621 | 14,828.568 | 14,928.051 | 15,291.361 | 15,446.046 | 15,128.026 | 15,168.1 | 14,773.859 | 14,492.895 | 14,898.585 | 14,531.088 | 13,613.223 | 12,942.79 | 12,376.644 | 12,887.925 | 13,005.819 | 9,915.186 | 9,622.859 | 9,992.803 | 10,411.344 | 10,600.411 | 11,161.65 | 11,333.088 | 10,735.686 | 9,190.586 | 9,191.13 | 9,079.78 | 8,770.58 | 8,689.405 | 8,288.246 | 8,557.351 | 8,749.511 | 9,465.027 | 9,761.552 | 10,118.965 | 9,863.943 | 9,789.09 | 9,295.393 | 8,934.319 | 9,124.239 | 9,464.564 | 8,949.57 | 8,422.141 | 8,546.932 | 8,736.609 | 8,509.99 | 6,617.412 | 6,641.275 | 6,866.553 | 6,876.925 | 7,074.774 | 6,836.766 | 6,439.664 | 6,515.09 |
Other Current Assets
| 4,710.236 | 4,393.788 | 3,237.932 | 3,839.252 | 4,489.669 | 4,018.443 | 3,110.677 | 3,354.001 | 3,444.75 | 3,200.388 | 2,402.571 | 3,121.226 | 3,026.637 | 3,086.074 | 2,668.497 | 4,596.606 | 4,028.958 | 2,932.318 | 2,093.657 | 2,542.259 | 2,461.252 | 2,261.532 | 2,159.448 | 3,437.534 | 3,120.171 | 2,007.641 | 2,074.884 | 6,015.58 | 5,846.533 | 5,231.879 | 2,104.876 | 5,938.219 | 6,312.174 | 6,751.195 | 6,713.153 | 5,863.983 | 5,056.113 | 5,034.999 | 4,798.028 | 5,408.006 | 4,234.288 | 5,145.352 | 4,680.838 | 5,244.586 | 15,733.628 | 5,135.291 | 15,384.46 | 1,610.679 | 12,610.476 | 12,193.91 | 12,295.61 | 12,682.948 | 12,210.72 | 11,576.249 | 10,584.793 |
Total Current Assets
| 61,869.079 | 56,987.402 | 55,031.966 | 55,949.843 | 56,624.255 | 55,369.743 | 54,457.835 | 56,070.9 | 56,457.675 | 57,706.949 | 56,622.662 | 54,539.019 | 54,010.409 | 49,936.055 | 47,120.856 | 47,379.953 | 45,640.96 | 44,235.461 | 45,753.516 | 46,317.702 | 46,844.966 | 43,740.415 | 44,317.379 | 45,280.949 | 45,957.809 | 42,060.859 | 41,062.377 | 40,678.181 | 42,454.374 | 36,067.639 | 37,655.208 | 36,969.311 | 39,907.519 | 39,689.709 | 39,714.896 | 39,709.551 | 41,947.929 | 40,835.335 | 38,326.319 | 37,632.413 | 37,139.685 | 37,533.814 | 35,997.365 | 37,414.084 | 36,685.513 | 38,399.934 | 32,577.795 | 27,308.687 | 27,249.633 | 26,375.195 | 26,353.731 | 27,146.064 | 29,153.351 | 27,545.172 | 26,571.011 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 52,515.914 | 52,003.621 | 51,468.838 | 52,113.772 | 51,399.646 | 51,677.736 | 51,825.449 | 52,217.458 | 52,641.099 | 52,706.478 | 51,959.246 | 51,433.371 | 51,170.94 | 49,579.34 | 50,251.942 | 48,134.21 | 48,332.704 | 49,311.121 | 49,730.059 | 50,065.518 | 50,809.775 | 51,452.165 | 48,947.012 | 48,844.287 | 49,421.113 | 48,655.561 | 47,994.654 | 46,918.818 | 46,654.182 | 46,145.301 | 46,766.595 | 46,426.88 | 47,092.698 | 47,313.557 | 47,178.242 | 46,401.16 | 45,697.355 | 45,859.977 | 46,616.218 | 44,965.145 | 44,469.683 | 44,595.551 | 43,875.931 | 42,240.84 | 40,727.421 | 38,333.661 | 37,956.826 | 31,881.123 | 31,867.28 | 29,892.143 | 29,958.606 | 28,047.51 | 27,003.209 | 26,471.263 | 26,223.814 |
Goodwill
| 548.415 | 541.544 | 520.261 | 546.648 | 528.394 | 516.855 | 521.064 | 538.38 | 504.722 | 486.696 | 470.573 | 473.452 | 473.622 | 485.055 | 484.123 | 494.625 | 503.602 | 513.68 | 509.53 | 527.484 | 527.823 | 523.758 | 521.979 | 518.761 | 517.66 | 448.5 | 458.555 | 467.398 | 469.861 | 468.476 | 498.022 | 484.326 | 498.407 | 497.261 | 507.114 | 551.936 | 519.74 | 482.194 | 487.566 | 421.591 | 413.931 | 248.815 | 243.422 | 241.517 | 245.004 | 250.48 | 423.556 | 218.376 | 222.697 | 219.964 | 225.402 | 226.916 | 213.951 | 216.121 | 214.151 |
Intangible Assets
| 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 | 70.323 | 69.751 | 69.751 | 69.751 | 69.751 | 93.199 | 93.199 | 93.199 | 93.199 |
Goodwill and Intangible Assets
| 548.415 | 541.544 | 520.261 | 546.648 | 528.394 | 516.855 | 521.064 | 538.38 | 504.722 | 486.696 | 470.573 | 473.452 | 473.622 | 485.055 | 484.123 | 494.625 | 503.602 | 513.68 | 509.53 | 527.484 | 527.823 | 523.758 | 521.979 | 518.761 | 517.66 | 448.5 | 458.555 | 467.398 | 469.861 | 468.476 | 498.022 | 484.326 | 498.407 | 497.261 | 507.114 | 551.936 | 519.74 | 482.194 | 487.566 | 421.591 | 413.931 | 248.815 | 243.422 | 241.517 | 245.004 | 250.48 | 493.879 | 288.127 | 292.448 | 289.715 | 295.153 | 320.115 | 307.15 | 309.32 | 307.35 |
Long Term Investments
| 42,218.676 | 37,905.068 | 35,460.662 | 14,117.878 | 13,870.105 | 14,064.334 | 14,761.962 | 13,639.417 | 9,518.478 | 9,642.527 | 7,057.182 | 7,318.612 | 6,903.163 | 8,278.188 | 9,989.402 | 8,962.384 | 9,858.14 | 7,882.161 | 9,758.928 | 9,919.472 | 9,875.095 | 10,714.947 | 10,292.974 | 10,196.935 | 9,431.783 | 10,526.921 | 9,294.797 | 9,374.749 | 9,632.38 | 10,788.255 | 10,851.003 | 11,416.745 | 11,089.736 | 11,482.312 | 12,381.521 | 10,905.094 | 9,278.908 | 11,444.248 | 12,713.221 | 13,233.014 | 13,316.835 | 14,148.764 | 7,576.152 | 6,909.013 | 5,448.51 | 4,321.053 | 7,231.77 | 10,165.494 | 9,791.999 | 10,488.963 | 10,541.417 | 10,759.318 | 10,190.676 | 9,976.896 | 9,077.249 |
Tax Assets
| 548.85 | 509.943 | 493.434 | 324.022 | 310.511 | 312.85 | 305.525 | 316.87 | 331.093 | 339.307 | 351.334 | 320.322 | 363.707 | 348.758 | 352.577 | 414.284 | 414.013 | 422.702 | 421.517 | 402.102 | 391.612 | 388.992 | 409.412 | 411.47 | 448.888 | 431.848 | 368.246 | 483.956 | 502.976 | 532.027 | 564.64 | 505.923 | 511.058 | 542.54 | 551.817 | 527.689 | 527.883 | 536.361 | 546.04 | 479.802 | 474.886 | 516.819 | 508.741 | 584.592 | 591.45 | 604.117 | 159.844 | 195.774 | 155.557 | 278.497 | 232.711 | 5,073.627 | 5,835.264 | 78.456 | 81.353 |
Other Non-Current Assets
| 1,448.393 | 1,416.468 | 1,417.453 | 19,397.493 | 18,843.184 | 17,896.847 | 17,600.489 | 17,878.69 | 19,515.55 | 20,185.077 | 19,973.267 | 18,345.31 | 18,572.644 | 18,990.315 | 15,572.31 | 15,204.094 | 14,555.864 | 14,027.739 | 14,915.463 | 14,004.507 | 14,539.746 | 13,073.493 | 13,719.618 | 14,265.274 | 14,941.497 | 14,038.811 | 13,407.144 | 14,239.826 | 14,167.67 | 13,819.04 | 14,367.453 | 14,330.028 | 14,709.217 | 13,827.893 | 13,057.31 | 13,540.452 | 15,758.764 | 14,826.521 | 13,604.445 | 12,902.262 | 13,386.621 | 12,940.31 | 12,232.467 | 12,517.318 | 13,087.247 | 14,882.498 | 9,475.992 | 6,729.707 | 6,536.167 | 5,921.599 | 5,474.594 | 551.718 | 304.439 | 6,694.545 | 6,692.975 |
Total Non-Current Assets
| 97,280.248 | 92,376.644 | 89,360.648 | 86,499.813 | 84,951.84 | 84,468.622 | 85,014.489 | 84,590.815 | 82,510.942 | 83,360.085 | 79,811.602 | 77,891.067 | 77,484.076 | 77,681.656 | 76,650.354 | 73,209.597 | 73,664.323 | 72,157.403 | 75,335.497 | 74,919.083 | 76,144.051 | 76,153.355 | 73,890.995 | 74,236.727 | 74,760.941 | 74,101.641 | 71,523.396 | 71,484.747 | 71,427.069 | 71,753.099 | 73,047.713 | 73,163.902 | 73,901.116 | 73,663.563 | 73,676.004 | 71,926.331 | 71,782.65 | 73,149.301 | 73,967.49 | 72,001.814 | 72,061.956 | 72,450.259 | 64,436.713 | 62,493.28 | 60,099.632 | 58,391.809 | 55,318.311 | 49,260.225 | 48,643.451 | 46,870.917 | 46,502.481 | 44,752.288 | 43,640.738 | 43,530.48 | 42,382.741 |
Total Assets
| 159,149.327 | 149,364.046 | 144,392.614 | 142,449.656 | 141,576.095 | 139,838.365 | 139,472.324 | 140,661.715 | 138,968.617 | 141,067.034 | 136,434.264 | 132,430.086 | 131,494.485 | 127,617.711 | 123,771.21 | 120,589.55 | 119,305.283 | 116,392.864 | 121,089.013 | 121,236.785 | 122,989.017 | 119,893.77 | 118,208.374 | 119,517.676 | 120,718.75 | 116,162.5 | 112,585.773 | 112,162.928 | 113,881.443 | 107,820.738 | 110,702.921 | 110,133.213 | 113,808.635 | 113,353.272 | 113,390.9 | 111,635.882 | 113,730.579 | 113,984.636 | 112,293.809 | 109,634.227 | 109,201.641 | 109,984.073 | 100,434.078 | 99,907.364 | 96,785.145 | 96,791.743 | 87,896.106 | 76,568.912 | 75,893.084 | 73,246.112 | 72,856.212 | 71,898.352 | 72,794.089 | 71,075.652 | 68,953.752 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11,291.114 | 9,127.22 | 9,736.748 | 10,027.77 | 10,133.464 | 9,703.406 | 10,870.621 | 11,314.359 | 11,337.545 | 11,395.075 | 12,282.738 | 11,512.476 | 11,201.651 | 10,189.935 | 10,089.406 | 10,021.775 | 8,605.88 | 8,955.689 | 9,348.722 | 9,229.938 | 3,484.419 | 8,618.149 | 8,517.923 | 8,570.21 | 8,345.157 | 7,854.944 | 7,748.17 | 7,567.099 | 6,266.845 | 5,838.349 | 4,118.727 | 5,181.995 | 5,033.361 | 5,303.327 | 6,433.798 | 6,019.212 | 5,478.67 | 5,605.174 | 5,927.511 | 5,751.021 | 5,271.442 | 5,383.246 | 5,537.604 | 5,453.112 | 4,950.28 | 5,388.279 | 4,910.377 | 5,872.93 | 5,697.902 | 5,811.681 | 6,201.027 | 5,610.734 | 5,626.392 | 5,670.512 | 5,989.414 |
Short Term Debt
| 33,244.166 | 31,231.072 | 25,904.936 | 31,007.575 | 28,929.419 | 33,950.267 | 11,739.055 | 21,158.69 | 22,996.204 | 24,712.77 | 19,611.488 | 25,931.823 | 22,258.798 | 22,041.477 | 16,122.649 | 23,276.807 | 20,519.526 | 21,831.91 | 18,707.914 | 23,672.941 | 23,680.247 | 21,004.894 | 18,293.823 | 21,432.242 | 22,527.66 | 21,946.308 | 15,932.806 | 28,274.909 | 25,673.556 | 33,577.191 | 17,577.379 | 29,498.349 | 26,816.359 | 26,481.426 | 24,133.18 | 24,001.088 | 21,642.495 | 25,122.852 | 20,145.465 | 26,179.369 | 25,020.011 | 24,456.834 | 21,692.365 | 23,826.388 | 18,792.258 | 17,527.133 | 17,477.949 | 12,340.431 | 13,049.923 | 10,670.182 | 10,317.608 | 11,075.222 | 11,690.178 | 12,379.33 | 13,367.438 |
Tax Payables
| 435.445 | 469.213 | 416.806 | 341.29 | 365.253 | 508.973 | 484.546 | 609.496 | 657.268 | 1,542.861 | 1,437.612 | 1,244.494 | 1,418.439 | 1,607.263 | 1,249.085 | 1,069.391 | 730.426 | 637.162 | 563.862 | 504.302 | 434.286 | 461.843 | 442.823 | 365.792 | 366.889 | 238.365 | 196.72 | 169.344 | 192.338 | 228.747 | 192.329 | 216.974 | 183.205 | 242.729 | 175.543 | 235.094 | 179.995 | 231.905 | 179.788 | 240.969 | 203.802 | 229.781 | 178.295 | 179.042 | 124.566 | 288.158 | 241.319 | 0 | 0 | 186.176 | 129.53 | 0 | 0 | 215.97 | 175.132 |
Deferred Revenue
| 480.245 | 570.168 | 391.775 | 5,102.05 | 6,449.121 | 564.475 | 496.039 | 504.306 | 554.246 | 578.501 | 6,400.605 | 5,926.241 | 9,308.809 | 8,221.638 | 6,907.533 | 5,220.008 | 5,872.848 | 4,281.388 | 4,921.788 | 4,320.939 | 5,616.093 | 4,230.826 | 4,663.886 | 3,689.308 | 5,188.117 | 3,534.9 | 3,459.646 | 3,172.001 | 3,355.812 | 2,915.565 | 3,460.766 | 3,297.87 | 4,197.704 | 2,525.028 | 2,878.427 | 2,725.758 | 3,380.471 | 2,249.669 | 2,742.222 | 2,677.28 | 3,244.726 | 1,996.243 | 2,688.989 | 2,345.884 | 2,854.819 | 2,342.592 | 3,078.567 | 1,655.895 | 3,478.04 | 1,884.742 | 2,444.702 | 1,658.473 | 2,653.124 | 1,473.327 | 2,100.631 |
Other Current Liabilities
| 6,766.854 | 5,920.521 | 4,739.511 | 4,700.806 | 6,064.821 | 5,215.076 | 4,427.593 | 4,368.684 | 7,721.101 | 6,309.534 | 3,714.916 | 3,509.468 | 6,082.647 | 4,660.365 | 4,414.846 | 3,323.14 | 5,758.195 | 4,175.298 | 5,565.248 | 5,071.201 | 11,836.445 | 3,501.982 | 4,968.623 | 1,067.494 | 5,935.682 | 4,286.345 | 1,338.256 | 4,973.351 | 4,815.941 | 4,140.189 | 6,846.719 | 5,105.918 | 6,016.109 | 4,251.185 | 4,243.283 | 4,653.968 | 4,789.394 | 3,461.47 | 1,055.365 | 973.537 | 831.133 | 1,068.39 | 819.953 | 1,527.545 | 4,409.224 | 3,734.957 | 5,451.596 | 4,378.798 | 7,394.397 | 5,138.529 | 5,402.226 | 3,862.037 | 6,571.793 | 3,956.916 | 3,645.369 |
Total Current Liabilities
| 52,698.069 | 47,888.362 | 41,998.357 | 47,422.288 | 46,753.86 | 51,015.645 | 28,998.439 | 39,069.337 | 44,477.878 | 46,660.103 | 39,516.72 | 44,543.079 | 43,860.968 | 41,572.661 | 34,230.405 | 39,759.252 | 37,150.257 | 37,250.291 | 35,712.886 | 40,046.596 | 40,446.359 | 35,142.963 | 32,704.919 | 39,187.783 | 38,497.885 | 35,568.794 | 32,336.585 | 40,984.703 | 36,948.68 | 43,784.476 | 28,735.154 | 40,003.236 | 38,049.034 | 36,278.667 | 34,985.804 | 34,909.362 | 32,090.554 | 34,421.401 | 30,050.351 | 35,822.176 | 34,571.114 | 33,134.494 | 30,917.206 | 33,331.971 | 28,276.328 | 26,938.527 | 28,081.241 | 24,248.054 | 26,142.222 | 21,806.568 | 22,050.391 | 22,206.466 | 23,888.363 | 22,222.728 | 23,177.353 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 19,471.123 | 19,819.55 | 24,231.606 | 19,288.602 | 21,596.497 | 16,360.314 | 36,859.478 | 26,911.599 | 24,190.066 | 22,603.561 | 26,991.766 | 21,045.283 | 22,435.726 | 22,587.705 | 27,364.041 | 22,019.707 | 27,778.533 | 26,771.207 | 29,750.624 | 26,355.545 | 27,369.766 | 30,383.623 | 32,358.233 | 26,603.071 | 30,199.208 | 29,459.738 | 31,964.006 | 22,790.253 | 29,545.831 | 18,864.772 | 33,627.702 | 21,449.065 | 27,592.847 | 27,434.6 | 28,002.204 | 25,834.838 | 29,736.551 | 25,759.136 | 27,613.19 | 20,969.963 | 21,930.684 | 21,282.68 | 21,246.975 | 19,753.316 | 18,681.822 | 19,949.427 | 15,872.736 | 17,352.269 | 15,856.317 | 16,595.177 | 16,894.432 | 16,673.062 | 16,576.268 | 15,996.926 | 13,509.28 |
Deferred Revenue Non-Current
| 0 | 579.301 | 578.82 | 4.633 | 6.017 | 0 | 0 | 0 | 0 | 0 | 37.233 | 44.292 | 43.744 | 42.969 | 51.735 | 766.647 | 779.388 | 1,006.144 | 1,062.048 | 1,175.743 | 1,184.145 | 1,194.257 | 1,256.602 | 1,046.238 | 1,051.519 | 1,055.569 | 1,134.14 | 1,379.004 | 1,402.808 | 1,433.035 | 1,545.398 | 1,411.799 | 1,470.59 | 1,493.481 | 1,558.22 | 1,218.78 | 1,223.083 | 1,227.933 | 1,232.893 | 1,091.004 | 1,112.987 | 1,108.515 | 1,130.746 | 1,251.412 | 1,279.636 | 1,288.801 | -3,433.253 | 0 | 0 | 0 | -1,930.896 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,684.366 | 3,658.744 | 3,656.14 | 3,570.96 | 3,568.358 | 3,565.886 | 3,565.188 | 3,610.923 | 3,608.057 | 3,606.996 | 3,603.758 | 3,586.25 | 3,586.165 | 3,492.291 | 3,483.655 | 3,429.709 | 3,430.03 | 3,428.049 | 3,425.496 | 3,415.093 | 3,416.271 | 3,417.745 | 3,411.586 | 3,434.954 | 3,439.195 | 3,423.07 | 3,386.65 | 3,377.522 | 3,376.261 | 3,376.577 | 3,385.935 | 3,383.263 | 3,383.414 | 3,384.609 | 3,396.715 | 3,405.177 | 3,397.205 | 3,397.457 | 3,399.296 | 3,390.349 | 3,382.931 | 3,391.881 | 3,396.452 | 3,463.7 | 3,457.535 | 3,446.81 | 3,433.253 | 0 | 0 | 0 | 1,930.896 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 468.467 | 462.517 | 435.303 | 445.073 | 413.405 | 446.187 | 455.826 | 473.993 | 457.844 | 504.341 | 478.655 | 387.6 | 332.742 | 337.128 | 353.375 | 347.956 | 348.305 | 343.499 | 354.425 | 293.363 | 276.153 | 281.33 | 287.399 | 279.888 | 279.071 | 256.87 | 238.072 | 205.296 | 227.079 | 220.613 | 221.205 | 172.432 | 130.389 | 3,555.876 | 3,567.644 | 3,547.244 | 3,538.123 | 3,532.16 | 3,562.093 | 3,538.57 | 3,573.757 | 3,607.095 | 3,570.309 | 172.636 | 3,645.99 | 3,563.333 | 3,673.819 | 2,499.099 | 2,509.761 | 2,548.09 | 562.513 | 2,050.918 | 2,024.377 | 2,053.752 | 2,040.176 |
Total Non-Current Liabilities
| 23,623.956 | 23,940.811 | 28,323.049 | 23,309.268 | 25,584.277 | 20,372.387 | 40,880.492 | 30,996.515 | 28,255.967 | 26,714.898 | 31,111.412 | 25,063.425 | 26,398.377 | 26,460.093 | 31,252.806 | 26,564.019 | 32,336.256 | 31,548.899 | 34,592.593 | 31,239.744 | 32,246.335 | 35,276.955 | 38,570.422 | 32,410.389 | 34,968.993 | 34,195.247 | 36,722.868 | 29,131.079 | 35,954.787 | 23,894.997 | 40,325.638 | 27,828.358 | 32,577.24 | 32,483.957 | 33,128.068 | 30,600.862 | 34,497.757 | 30,519.229 | 32,408.176 | 25,599.537 | 26,617.428 | 25,998.29 | 25,948.03 | 24,641.064 | 23,607.448 | 24,801.561 | 19,546.555 | 19,851.368 | 18,366.078 | 19,143.267 | 19,387.841 | 18,723.98 | 18,600.645 | 18,050.678 | 15,549.456 |
Total Liabilities
| 76,322.025 | 71,829.173 | 70,321.406 | 70,731.556 | 72,338.137 | 71,388.032 | 69,878.931 | 70,065.852 | 72,733.845 | 73,375.001 | 70,628.132 | 69,606.504 | 70,259.345 | 68,032.754 | 65,483.211 | 66,323.271 | 69,486.513 | 68,799.19 | 70,305.479 | 71,286.34 | 72,692.694 | 70,419.918 | 71,275.341 | 71,598.172 | 73,466.878 | 69,764.041 | 69,059.453 | 70,115.782 | 72,903.467 | 67,679.473 | 69,060.792 | 67,831.594 | 70,626.274 | 68,762.624 | 68,113.872 | 65,510.224 | 66,588.311 | 64,940.63 | 62,458.527 | 61,421.713 | 61,188.542 | 59,132.784 | 56,865.236 | 57,973.035 | 51,883.776 | 51,740.088 | 47,627.796 | 44,099.422 | 44,508.3 | 40,949.835 | 41,438.232 | 40,930.446 | 42,489.008 | 40,273.406 | 38,726.809 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,603.715 | 16,358.34 | 16,358.34 |
Retained Earnings
| 22,198.533 | 21,998.165 | 23,192.955 | 22,397.751 | 21,255.44 | 21,039.333 | 22,536.47 | 22,842.352 | 21,385.016 | 20,808.097 | 22,919.766 | 22,162.476 | 21,534.667 | 19,823.14 | 20,756.081 | 18,835.282 | 16,619.029 | 16,514.481 | 15,879.283 | 15,291.159 | 14,081.901 | 14,378.204 | 14,241.392 | 14,425.205 | 13,645.143 | 14,146.283 | 6,609.773 | 6,417.801 | 5,350.031 | 4,901.764 | 4,948.452 | 5,092.803 | 4,740.329 | 5,380.582 | 5,500.298 | 5,878.954 | 5,428.773 | 5,872.159 | 13,201.682 | 12,834.777 | 12,322.083 | 13,007.843 | 6,252.108 | 5,857.075 | 6,001.035 | 6,834.028 | 1,881.841 | 1,655.301 | 1,224.214 | 2,497.542 | 2,332.47 | 2,232.373 | 1,347.666 | 2,166.45 | 1,622.519 |
Accumulated Other Comprehensive Income/Loss
| 23,933.523 | 22,705.978 | 18,675.913 | 22,868.882 | 21,856.305 | 15,298.912 | 15,496.219 | 21,971.416 | 20,248.651 | 21,557.585 | 19,814.163 | 18,066.543 | 6,389.113 | 14,538.779 | 5,121.275 | 3,978.33 | 4,217.248 | 2,060.287 | 5,767.066 | 5,548.686 | 7,080.782 | 5,770.975 | 3,627.473 | 4,671.053 | 4,906.942 | 4,008.653 | 1,686.125 | 682.111 | 826.083 | 991.789 | 2,532.357 | 3,120.124 | 4,426.787 | 4,927.07 | 5,533.599 | 6,055.374 | 7,186.308 | 8,660.741 | 9,332.893 | 8,318.378 | 8,642.244 | 10,422.092 | 3,178.689 | 2,032.203 | 1,768.084 | 1,111.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,777.083 | 3,770.789 | 3,760.772 | 3,750.571 | 3,726.041 | 3,718.868 | 3,459.112 | 3,468.619 | 3,348.899 | 3,301.997 | 11,677.919 | 3,250.21 | 2,621.63 | 0 | 2,504.194 | 2,330.869 | 1,036.603 | 1,004.041 | 1,000.169 | 999.102 | 1,009.254 | 1,016.073 | 989.929 | 1,010.941 | 1,010.603 | 1,050.87 | 8,038.437 | 1,040.491 | 1,040.495 | 803.546 | 823.793 | 14.947 | 12,454.908 | 690.018 | 685.256 | 650.082 | 659.678 | 618.283 | 618.282 | 621.483 | 624.008 | 458.885 | 458.885 | 9,537.446 | 9,212.692 | 8,450.197 | 5,052.82 | 8,873.433 | 8,264.332 | 7,807.793 | 4,666.499 | 6,732.222 | 7,220.171 | 7,214.717 | 7,258.505 |
Total Shareholders Equity
| 66,512.854 | 61,307.858 | 58,472.583 | 56,262.212 | 54,088.11 | 52,941.96 | 54,636.404 | 55,742.015 | 52,463.95 | 53,645.439 | 51,201.4 | 48,401.554 | 46,965.772 | 45,443.784 | 44,985.265 | 41,748.196 | 38,476.595 | 36,182.524 | 39,250.233 | 38,442.662 | 38,775.652 | 37,768.967 | 35,462.509 | 36,710.914 | 36,166.403 | 35,809.521 | 33,231.174 | 32,030.272 | 31,106.478 | 30,574.356 | 32,181.859 | 32,912.272 | 33,798.952 | 34,824.737 | 35,546.22 | 36,411.477 | 37,101.826 | 38,917.988 | 39,756.572 | 38,378.353 | 38,192.05 | 40,492.535 | 33,595.432 | 31,998.236 | 31,817.442 | 31,887.94 | 28,366.549 | 27,132.449 | 26,092.261 | 26,909.05 | 26,052.235 | 25,568.31 | 25,171.552 | 25,739.507 | 25,239.364 |
Total Equity
| 82,827.302 | 77,534.873 | 74,071.208 | 71,718.1 | 69,237.958 | 68,450.333 | 69,593.393 | 70,595.863 | 66,234.772 | 67,692.033 | 65,806.132 | 62,823.582 | 61,235.14 | 59,584.957 | 58,287.999 | 54,266.279 | 49,818.77 | 47,593.674 | 50,783.534 | 49,950.445 | 50,296.323 | 49,473.852 | 46,933.033 | 47,919.504 | 47,251.872 | 46,398.459 | 43,526.32 | 42,047.146 | 40,977.976 | 40,141.265 | 41,642.129 | 42,301.619 | 43,182.361 | 44,590.648 | 45,277.028 | 46,125.658 | 47,142.268 | 49,044.006 | 49,835.282 | 48,212.514 | 48,013.099 | 50,851.289 | 43,568.842 | 41,934.329 | 44,901.369 | 45,051.655 | 40,268.31 | 32,469.49 | 31,384.784 | 32,296.277 | 31,417.98 | 30,967.906 | 30,305.081 | 30,802.246 | 30,226.943 |
Total Liabilities & Shareholders Equity
| 159,149.327 | 149,364.046 | 144,392.614 | 142,449.656 | 141,576.095 | 139,838.365 | 139,472.324 | 140,661.715 | 138,968.617 | 141,067.034 | 136,434.264 | 132,430.086 | 131,494.485 | 127,617.711 | 123,771.21 | 120,589.55 | 119,305.283 | 116,392.864 | 121,089.013 | 121,236.785 | 122,989.017 | 119,893.77 | 118,208.374 | 119,517.676 | 120,718.75 | 116,162.5 | 112,585.773 | 112,162.928 | 113,881.443 | 107,820.738 | 110,702.921 | 110,133.213 | 113,808.635 | 113,353.272 | 113,390.9 | 111,635.882 | 113,730.579 | 113,984.636 | 112,293.809 | 109,634.227 | 109,201.641 | 109,984.073 | 100,434.078 | 99,907.364 | 96,785.145 | 96,791.743 | 87,896.106 | 76,568.912 | 75,893.084 | 73,246.112 | 72,856.212 | 71,898.352 | 72,794.089 | 71,075.652 | 68,953.752 |