Cheng Shin Rubber Ind. Co., Ltd.
TWSE:2105.TW
46.2 (TWD) • At close November 8, 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
| 25,410.198 | 25,146.021 | 23,575.591 | 27,219.701 | 24,242.699 | 22,344.381 | 21,735.562 | 21,144.912 | 24,548.954 | 24,805.841 | 25,927.827 | 18,945.951 | 19,077.396 | 17,648.082 | 19,112.521 | 22,668.172 | 25,659.38 | 24,716.977 | 25,501.222 | 24,493.756 | 26,502.692 | 27,779.782 | 27,809.496 | 27,360.66 | 33,770.457 | 29,553.195 | 30,923.979 | 26,543.94 | 33,825.683 | 30,578.697 | 28,893.546 | 27,565.969 | 31,966.381 | 27,834.514 | 22,381.482 | 22,847.944 | 28,193.969 | 22,694.22 | 21,166.079 | 19,710.93 | 26,179.938 | 20,715.288 | 19,814.425 | 19,639.786 | 23,636.906 | 19,807.351 | 15,611.781 | 18,403.911 | 16,942.499 | 15,974.201 | 18,603.928 | 25,084.813 | 20,557.647 | 15,094.431 | 15,708.324 |
Short Term Investments
| 2,637.972 | 1,850.829 | 2,096.532 | 444.102 | 29.125 | 28.453 | 193.347 | 347.817 | 544.682 | 527.268 | 40.731 | 21.341 | 112.627 | 34.674 | 30.637 | 25.636 | 29.407 | 21.283 | 25.935 | 23.423 | 20.827 | 24.636 | 26.129 | 21.009 | 24.349 | 21.75 | 69.188 | 68.357 | 62.089 | 150.76 | 141.404 | 145.636 | 163.818 | 177.175 | 167.347 | 170.85 | 190.605 | 157.701 | 137.351 | 135.748 | 155.422 | 144.673 | 143.552 | 118.068 | 106.59 | 101.396 | 294.134 | 272.941 | 323.882 | 336.411 | 1,057.204 | 623.344 | 300.124 | 557.689 | 581.57 |
Cash and Short Term Investments
| 28,048.17 | 26,996.85 | 25,672.123 | 27,663.803 | 24,271.824 | 22,372.834 | 21,928.909 | 21,492.729 | 25,093.636 | 25,333.109 | 25,968.558 | 18,967.292 | 19,190.023 | 17,682.756 | 19,143.158 | 22,693.808 | 25,688.787 | 24,738.26 | 25,527.157 | 24,517.179 | 26,523.519 | 27,804.418 | 27,835.625 | 27,381.669 | 33,794.806 | 29,574.945 | 30,993.167 | 26,612.297 | 33,887.772 | 30,729.457 | 29,034.95 | 27,711.605 | 32,130.199 | 28,011.689 | 22,548.829 | 23,018.794 | 28,384.574 | 22,851.921 | 21,303.43 | 19,846.678 | 26,335.36 | 20,859.961 | 19,957.977 | 19,757.854 | 23,743.496 | 19,908.747 | 15,905.915 | 18,676.852 | 17,266.381 | 16,310.612 | 19,661.132 | 25,708.157 | 20,857.771 | 15,652.12 | 16,289.894 |
Net Receivables
| 13,661.202 | 14,578.556 | 13,489.263 | 16,381.285 | 16,005.747 | 15,704.145 | 13,968.94 | 15,367.929 | 13,851.605 | 14,012.673 | 13,001.041 | 14,333.023 | 14,327.311 | 14,842.574 | 15,203.221 | 13,036.606 | 10,712.043 | 12,329.455 | 13,969.159 | 15,011.286 | 14,825.484 | 14,304.334 | 14,058.293 | 14,894.878 | 15,857.109 | 16,037.639 | 14,671.284 | 15,035.512 | 15,538.016 | 14,860.422 | 13,805.546 | 13,944.412 | 14,934.401 | 15,326.577 | 14,224.608 | 14,784.69 | 15,995.493 | 16,061.028 | 15,679.337 | 16,216.616 | 15,917.682 | 15,588.588 | 14,044.606 | 13,278.698 | 14,461.739 | 13,396.541 | 10,823.326 | 11,330.774 | 12,339.288 | 12,479.496 | 11,662.068 | 11,755.276 | 10,543.424 | 10,980.991 | 7,771.991 |
Inventory
| 16,757.743 | 16,116.071 | 17,042.864 | 16,136.434 | 17,137.938 | 19,278.292 | 20,983.551 | 21,092.592 | 21,296.274 | 20,646.318 | 20,356.688 | 20,167.673 | 20,702.606 | 18,574.981 | 17,563.439 | 14,239.618 | 15,814.102 | 16,661.009 | 17,949.87 | 17,608.241 | 18,406.729 | 18,535.999 | 19,362.229 | 17,469.488 | 19,444.956 | 19,375.594 | 19,184.34 | 17,736.556 | 17,701.188 | 15,558.765 | 13,850.002 | 12,029.525 | 12,200.894 | 11,785.901 | 13,213.153 | 13,985.834 | 13,601.934 | 15,233.608 | 16,572.698 | 15,560.228 | 16,822.776 | 17,177.997 | 16,504.165 | 16,328.294 | 17,895.412 | 20,543.39 | 20,121.767 | 18,568.436 | 18,577.611 | 19,305.632 | 20,527.592 | 19,655.466 | 18,255.968 | 16,672.094 | 15,212.244 |
Other Current Assets
| 1,454.278 | 1,348.894 | 1,104.359 | 360.419 | 331.279 | 284.089 | 270.462 | 193.712 | 214.11 | 448.863 | 489.599 | 521.052 | 311.891 | 1,096.938 | 993.074 | 979.696 | 1,252.02 | 1,318.622 | 1,483.789 | 1,422.702 | 1,555.235 | 1,793.632 | 1,767.303 | 1,719.674 | 1,824.743 | 1,552.423 | 1,814.833 | 1,974.46 | 1,737.695 | 1,626.162 | 1,463.436 | 1,476.916 | 1,481.034 | 1,337.616 | 2,360.54 | 1,348.735 | 1,501.507 | 1,555.459 | 1,620.78 | 1,256.082 | 1,451.193 | 1,961.08 | 1,653.675 | 1,717.662 | 1,231.958 | 1,148.694 | 1,836.684 | 1,978.018 | 1,927.541 | 1,254.556 | 1,423.655 | 1,110.953 | 807.438 | 271.059 | 936.688 |
Total Current Assets
| 59,921.393 | 59,040.371 | 57,308.609 | 60,541.941 | 57,746.788 | 57,639.36 | 57,151.862 | 58,146.962 | 60,455.625 | 60,440.963 | 59,815.886 | 53,989.04 | 54,531.831 | 52,197.249 | 52,902.892 | 50,949.728 | 53,466.952 | 55,047.346 | 58,929.975 | 58,559.408 | 61,310.967 | 62,438.383 | 63,023.45 | 61,465.709 | 70,921.614 | 66,540.601 | 66,663.624 | 61,358.825 | 68,864.671 | 62,774.806 | 58,153.934 | 55,162.458 | 60,746.528 | 56,461.783 | 52,347.13 | 53,138.053 | 59,483.508 | 55,702.016 | 55,176.245 | 52,879.604 | 60,527.011 | 55,587.626 | 52,160.423 | 51,082.508 | 57,332.605 | 54,997.372 | 48,687.692 | 50,554.08 | 50,110.821 | 49,350.296 | 53,274.447 | 58,229.852 | 50,464.601 | 43,576.264 | 40,210.817 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 69,122.119 | 70,749.153 | 71,602.907 | 75,131.657 | 75,639.567 | 78,861.499 | 80,322.109 | 83,235.877 | 84,015.874 | 86,797.577 | 86,468.604 | 87,627.944 | 89,561.253 | 92,098.854 | 94,825.819 | 94,938.565 | 95,861.786 | 96,874.237 | 101,408.119 | 104,584.877 | 108,097.237 | 109,298.687 | 103,254.578 | 102,813.155 | 105,220.854 | 105,771.583 | 105,007.683 | 104,625.417 | 103,614.726 | 100,706.952 | 103,156.284 | 102,441.746 | 104,296.128 | 105,693.048 | 106,476.804 | 108,774.141 | 105,833.987 | 108,593.829 | 109,430.271 | 106,710.591 | 103,968.019 | 105,798.408 | 104,394.75 | 102,372.558 | 102,780.422 | 101,248.831 | 96,474.623 | 93,516.11 | 89,964.274 | 86,068.205 | 83,209.786 | 77,900.51 | 68,212.079 | 65,310.161 | 63,065.464 |
Goodwill
| 0 | 0 | 0 | 937.888 | 521.157 | -6,017.604 | -5,563.347 | 0 | 0 | -185.032 | 324.078 | 318.929 | 428.81 | 348.031 | 379.966 | 360.654 | 363.765 | 342.495 | 329.301 | 325.351 | 343.911 | 338.939 | -4,646.72 | -4,446.209 | -4,627.673 | -4,672.391 | -4,627.082 | -4,523.322 | -4,719.753 | -4,595.768 | -4,848.936 | -4,897.004 | -5,012.397 | -5,082.101 | -5,157.344 | -5,205.389 | 0 | -4,551.982 | -3,097.3 | -3,011.032 | -2,852.764 | -2,947.216 | -3,867.949 | -3,813.804 | -3,840.812 | -3,791.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 179.357 | 192.87 | 202.268 | 199.537 | 200.49 | 224.931 | 233.013 | 223.99 | 223.728 | 227.124 | 222.669 | 212.242 | 199.621 | 210.103 | 181.768 | 195.844 | 197.726 | 220.207 | 246.79 | 256.787 | 252.253 | 270.894 | 5,257.093 | 5,055.05 | 5,256.526 | 5,307.706 | 5,308.926 | 5,209.407 | 5,073.321 | 5,038.16 | 5,282.125 | 5,334.563 | 5,468.277 | 5,587.286 | 5,652.943 | 5,704.734 | 0 | 5,038.662 | 3,563.872 | 3,476.244 | 3,337.892 | 3,421.837 | 4,341.691 | 4,262.304 | 4,278.077 | 4,223.636 | 4,121.127 | 4,128.774 | 4,187.11 | 4,197.797 | 4,338.269 | 4,192.885 | 3,974.448 | 2,851.903 | 2,426.63 |
Goodwill and Intangible Assets
| 179.357 | 192.87 | 202.268 | 1,137.425 | 721.647 | -5,792.673 | -5,330.334 | 223.99 | 223.728 | 42.092 | 546.747 | 531.171 | 628.431 | 558.134 | 561.734 | 556.498 | 561.491 | 562.702 | 576.091 | 582.138 | 596.164 | 609.833 | 610.373 | 608.841 | 628.853 | 635.315 | 681.844 | 686.085 | 353.568 | 442.392 | 433.189 | 437.559 | 455.88 | 505.185 | 495.599 | 499.345 | 519.342 | 486.68 | 466.572 | 465.212 | 485.128 | 474.621 | 473.742 | 448.5 | 437.265 | 432.313 | 4,121.127 | 4,128.774 | 4,187.11 | 4,197.797 | 4,338.269 | 4,192.885 | 3,974.448 | 2,851.903 | 2,426.63 |
Long Term Investments
| 12,971.059 | 10,088.144 | 10,072.379 | 4,939.515 | 5,251.074 | 5,792.673 | 5,330.334 | 3,204.398 | 712.348 | -42.092 | 197.873 | 217.056 | 132.854 | 201.934 | 200.531 | 200.37 | 199.103 | 200.955 | 189.741 | 188.578 | 193.425 | 187.847 | 184.672 | 200.192 | 201.887 | 204.208 | 160.019 | 158.207 | 175.812 | 86.452 | 94.096 | 86.21 | 88.138 | 69.918 | 72.508 | 56.898 | 55.277 | 79.85 | 96.161 | 93.993 | 93.355 | 90.699 | 80.913 | 105.824 | 130.844 | 131.627 | 310.758 | 388.981 | 302.431 | 327.1 | -305.472 | -156.853 | 262.203 | 350.96 | -81.135 |
Tax Assets
| 1,835.248 | 1,960.103 | 2,303.446 | 1,902.294 | 2,322.401 | 1,881.23 | 1,943.206 | 1,623.156 | 1,800.699 | 1,606.384 | 2,217.728 | 2,300.415 | 2,145.327 | 1,959.457 | 1,921.209 | 2,243.83 | 2,424.753 | 2,275.879 | 1,986.139 | 1,734.436 | 1,225.164 | 1,158.246 | 1,526.629 | 1,592.656 | 1,181.221 | 1,109.728 | 1,076.959 | 1,095.274 | 1,270.573 | 1,541.801 | 831.631 | 694.292 | 681.882 | 707.388 | 701.125 | 723.461 | 713.832 | 739.095 | 730.697 | 726.697 | 729.455 | 671.061 | 690.24 | 696.185 | 599.647 | 616.917 | 410.156 | 389.205 | 440.388 | 453.159 | 1,174.194 | 740.576 | 417.599 | 675.405 | 699.362 |
Other Non-Current Assets
| 94.832 | 105.492 | 96.309 | 366.073 | 359.88 | 6,761.847 | 6,466.442 | 985.307 | 1,175.725 | 1,416.196 | 475.159 | 1,016.896 | 988.141 | 1,001.591 | 912.968 | 904.306 | 907.34 | 842.717 | 950.164 | 947.639 | 1,044.975 | 1,021.07 | 6,163.066 | 5,950.494 | 6,163.15 | 6,117.923 | 5,494.126 | 5,516.611 | 5,269.308 | 5,258.27 | 5,495.592 | 5,609.186 | 5,917.349 | 5,800.019 | 5,865.056 | 5,898.123 | 5,032.685 | 5,166.095 | 3,970.421 | 3,900.057 | 3,746.78 | 3,518.932 | 4,428.404 | 4,603.805 | 4,614.319 | 4,638.692 | 1,086.416 | 1,115.406 | 1,154.046 | 1,245.249 | 1,094.34 | 1,038.004 | 1,462.881 | 1,020.113 | 1,079.821 |
Total Non-Current Assets
| 84,202.615 | 83,095.762 | 84,277.309 | 83,476.964 | 84,294.569 | 87,504.576 | 88,731.757 | 89,272.728 | 87,928.374 | 89,820.157 | 89,906.111 | 91,693.482 | 93,456.006 | 95,819.97 | 98,422.261 | 98,843.569 | 99,954.473 | 100,756.49 | 105,110.254 | 108,037.668 | 111,156.965 | 112,275.683 | 111,739.318 | 111,165.338 | 113,395.965 | 113,838.757 | 112,420.631 | 112,081.594 | 110,683.987 | 108,035.867 | 110,010.792 | 109,268.993 | 111,439.377 | 112,775.558 | 113,611.092 | 115,951.968 | 112,155.123 | 115,065.549 | 114,694.122 | 111,896.55 | 109,022.737 | 110,553.721 | 110,068.049 | 108,226.872 | 108,562.497 | 107,068.38 | 102,403.08 | 99,538.476 | 96,048.249 | 92,291.51 | 89,511.117 | 83,715.122 | 74,329.21 | 70,208.542 | 67,190.142 |
Total Assets
| 144,124.008 | 142,136.133 | 141,585.918 | 144,018.905 | 142,041.357 | 145,143.936 | 145,883.619 | 147,419.69 | 148,383.999 | 150,261.12 | 149,721.997 | 145,682.522 | 147,987.837 | 148,017.219 | 151,325.153 | 149,793.297 | 153,421.425 | 155,803.836 | 164,040.229 | 166,597.076 | 172,467.932 | 174,714.066 | 174,762.768 | 172,631.047 | 184,317.579 | 180,379.358 | 179,084.255 | 173,440.419 | 179,548.658 | 170,810.673 | 168,164.726 | 164,431.451 | 172,185.905 | 169,237.341 | 165,958.222 | 169,090.021 | 171,638.631 | 170,767.565 | 169,870.367 | 164,776.154 | 169,549.748 | 166,141.347 | 162,228.472 | 159,309.38 | 165,895.102 | 162,065.752 | 151,090.772 | 150,092.556 | 146,159.07 | 141,641.806 | 142,785.564 | 141,944.974 | 124,793.811 | 113,784.806 | 107,400.959 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,043.163 | 6,490.883 | 7,182.403 | 6,971.905 | 5,892.897 | 7,191.327 | 7,163.658 | 7,564.335 | 7,689.407 | 7,899.338 | 7,536.483 | 6,636.677 | 7,977.628 | 8,463.401 | 8,442.03 | 6,892.469 | 5,315.416 | 5,157.255 | 7,793.33 | 7,425.121 | 8,173.295 | 7,830.053 | 8,953.202 | 7,161.375 | 8,084.668 | 7,859.432 | 8,511.03 | 8,570.146 | 9,300.993 | 9,227.979 | 8,260.392 | 7,207.467 | 8,101.705 | 7,103.235 | 6,744.632 | 6,487.099 | 7,373.341 | 6,846.55 | 8,239.18 | 8,654.179 | 8,828.284 | 7,945.746 | 8,453.823 | 8,190.904 | 8,223.697 | 7,742.444 | 8,432.061 | 8,671.639 | 9,535.065 | 8,528.953 | 8,660.944 | 8,248.344 | 8,190.295 | 7,928.709 | 7,271.179 |
Short Term Debt
| 6,740.52 | 6,350.481 | 5,427.672 | 5,380.074 | 10,382.754 | 11,402.893 | 14,469.357 | 16,093.628 | 15,458.893 | 15,816.395 | 19,970.209 | 8,598.317 | 7,516.082 | 6,826.904 | 7,559.826 | 11,281.43 | 15,205.601 | 18,541.814 | 18,105.016 | 19,665.555 | 18,466.714 | 17,939.459 | 16,192.551 | 19,079.965 | 22,906.807 | 20,015.161 | 19,330.653 | 21,392.305 | 21,757.064 | 15,999.681 | 13,140.112 | 14,727.016 | 12,877.278 | 13,388.56 | 16,413.447 | 18,293.523 | 16,431.894 | 15,900.474 | 14,493.597 | 16,092.57 | 17,396.797 | 14,376.642 | 12,165.584 | 14,023.038 | 19,849.548 | 17,979.261 | 14,157.849 | 17,385.229 | 13,804.406 | 12,906.654 | 14,205.001 | 14,219.031 | 8,548.241 | 9,270.794 | 6,754.57 |
Tax Payables
| 931.842 | 1,956.125 | 1,819.876 | 1,510.141 | 1,068.621 | 1,659.366 | 1,492.843 | 1,366.901 | 946.731 | 1,189.644 | 1,021.43 | 975.061 | 537.25 | 1,272.77 | 1,345.258 | 1,206.597 | 552.188 | 542.336 | 755.825 | 631.647 | 540.753 | 876.535 | 775.306 | 1,156.547 | 603.021 | 1,261.967 | 1,277.64 | 1,146.477 | 750.063 | 1,484.276 | 1,377.757 | 1,347.245 | 1,101.882 | 2,085.116 | 1,751.321 | 1,684.8 | 1,433.717 | 2,235.236 | 2,206.857 | 2,116.043 | 1,649.612 | 1,987.606 | 2,434.773 | 2,142.341 | 1,810.447 | 1,604.429 | 1,693.712 | 1,861.24 | 1,322.033 | 1,395.342 | 1,781.48 | 947.519 | 1,431.09 | 2,098.763 | 2,139.03 |
Deferred Revenue
| 685.825 | 695.199 | 541.845 | 6,682.776 | 10,463.991 | 793.047 | 554.322 | 714.602 | 685.627 | 831.563 | 7,475.533 | 7,134.94 | 6,751.149 | 7,045.544 | 8,052.076 | 7,031.26 | 9,407.127 | 5,955.132 | 7,279.018 | 8,562.594 | 11,267.42 | 7,778.652 | 7,723.246 | 8,119.684 | 12,842.71 | 7,893.282 | 8,300.081 | 7,980.039 | 16,811.05 | 7,878.536 | 8,380.901 | 8,373.072 | 17,478.589 | 8,352.486 | 8,085.374 | 8,489.584 | 17,493.512 | 8,574.775 | 8,914.639 | 7,962.821 | 17,101.917 | 8,176.192 | 9,098.184 | 8,269.89 | 12,592.846 | 7,795.331 | 8,032.719 | 7,763.206 | 10,917.725 | 6,266.441 | 7,288.175 | 6,388.83 | 9,654.549 | 6,196.883 | 7,083.856 |
Other Current Liabilities
| 12,244.623 | 12,916.099 | 6,628.022 | 335.514 | 327.312 | 10,756.436 | 6,783.616 | 6,799.469 | 10,349.855 | 6,405.421 | 359.17 | 10,960.444 | 9,636.288 | 9,732.956 | 10,341.077 | 10,906.686 | 7,706.395 | 9,865.575 | 10,226.81 | 9,142.019 | 10,912.494 | 10,008.203 | 11,618.185 | 10,581.42 | 6,887.631 | 6,285.26 | 5,936.6 | 7,259.136 | 9,994.847 | 9,148.554 | 10,005.293 | 9,346.545 | 8,382.674 | 6,596.746 | 6,146.918 | 7,800.191 | 8,599.432 | 10,116.784 | 8,937.676 | 10,751.311 | 13,245.39 | 11,182.802 | 10,762.524 | 11,894.927 | 9,702.084 | 9,893.439 | 8,841.267 | 9,012.647 | 6,961.798 | 6,943.535 | 7,164.552 | 8,408.652 | 6,582.417 | 7,272.869 | 6,537.723 |
Total Current Liabilities
| 26,714.131 | 26,452.662 | 19,779.942 | 19,370.269 | 27,066.954 | 30,143.703 | 28,970.953 | 31,172.034 | 34,183.782 | 30,952.717 | 35,341.395 | 33,330.378 | 31,881.147 | 32,068.805 | 34,395.009 | 36,111.845 | 37,634.539 | 39,519.776 | 43,404.174 | 44,795.289 | 48,819.923 | 43,556.367 | 44,487.184 | 44,942.444 | 50,721.816 | 42,053.135 | 42,078.364 | 45,201.626 | 57,863.954 | 42,254.75 | 39,786.698 | 39,654.1 | 46,840.246 | 35,441.027 | 37,390.371 | 41,070.397 | 49,898.179 | 41,438.583 | 40,585.092 | 43,460.881 | 56,572.388 | 41,681.382 | 40,480.115 | 42,378.759 | 50,368.175 | 43,410.475 | 39,463.896 | 42,832.721 | 41,218.994 | 34,645.583 | 37,318.672 | 37,264.857 | 32,975.502 | 30,669.255 | 27,647.328 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27,246.837 | 28,555.447 | 31,750.894 | 35,320.884 | 29,692.101 | 29,653.212 | 29,047.93 | 28,696.775 | 28,728.831 | 30,113.36 | 29,150.134 | 28,673.121 | 28,767.672 | 29,699.281 | 31,975.701 | 33,454.445 | 38,275.612 | 37,169.857 | 38,371.603 | 39,118.428 | 38,723.291 | 44,088.49 | 45,965.884 | 44,682.358 | 48,395.498 | 48,284.022 | 49,459.178 | 41,884.683 | 35,838.498 | 35,982.344 | 34,588.99 | 32,633.869 | 32,466.322 | 33,520.535 | 32,058.92 | 32,448.177 | 31,218.499 | 31,037.213 | 33,628.308 | 33,457.066 | 30,319.778 | 34,495.916 | 36,754.591 | 38,535.532 | 40,259.775 | 42,900.091 | 44,641.571 | 45,893.925 | 46,887.236 | 49,545.684 | 50,452.979 | 52,111.646 | 44,645.705 | 35,137.156 | 32,747.011 |
Deferred Revenue Non-Current
| 224.166 | 255.383 | 245.944 | 204.625 | 201.571 | 0 | 0 | 0 | 0 | 0 | 167.859 | 166.437 | 162.264 | 148.835 | 144.918 | 144.895 | 144.778 | 143.333 | 141.841 | 145.058 | 141.048 | 138.227 | 134.287 | 129.298 | 128.692 | 118.55 | 122.071 | 121.301 | 119.46 | 115.659 | 120.299 | 116.382 | 117.827 | 113.864 | 118.34 | 145.612 | 143.608 | 151.061 | 154.507 | 152.321 | 158.493 | 136.008 | 110 | 110.788 | 110.155 | 80.782 | 963.466 | 944.961 | 944.491 | 944.148 | 943.739 | 918.247 | 917.85 | 917.488 | 917.139 |
Deferred Tax Liabilities Non-Current
| 1,745.505 | 1,631.546 | 1,408.891 | 1,064.229 | 847.344 | 1,057.908 | 868.236 | 883.65 | 1,005.606 | 1,087.476 | 996.009 | 930.754 | 1,305.235 | 1,175.204 | 1,076.64 | 1,033.617 | 1,428.508 | 1,332.948 | 1,313.834 | 1,353.305 | 1,817.746 | 1,553.216 | 1,341.768 | 1,112.231 | 1,896.583 | 1,723.003 | 1,348.631 | 951.42 | 2,292.36 | 2,117.558 | 1,836.061 | 1,484.091 | 2,859.99 | 2,787.179 | 2,415.551 | 2,524.068 | 3,072.901 | 2,937.9 | 2,778.204 | 2,107.906 | 2,969.176 | 3,016.731 | 2,409.458 | 1,534.179 | 2,420.787 | 2,869.426 | 1,064.912 | 835.035 | 1,299.419 | 1,159.5 | 1,144.139 | 536.222 | 1,003 | 791.174 | 778.677 |
Other Non-Current Liabilities
| 2,373.876 | 2,340.67 | 2,405.182 | 2,282.235 | 2,272.165 | 2,569.73 | 2,609.685 | 2,757.293 | 2,726.382 | 2,777.572 | 2,589.232 | 2,623.304 | 2,632.384 | 2,687.711 | 2,757.604 | 2,694.605 | 2,695.802 | 2,712.651 | 2,838.09 | 2,848.76 | 2,936.785 | 3,029.887 | 3,015.639 | 2,998.267 | 3,111.565 | 3,176.801 | 3,184.708 | 3,410.734 | 3,412.534 | 3,396.096 | 3,563.29 | 3,608.354 | 3,748.797 | 3,870.012 | 4,022.456 | 4,125.073 | 4,046.618 | 4,102.635 | 4,167.231 | 3,579.106 | 3,841.335 | 3,491.758 | 3,074.82 | 2,792.459 | 2,725.908 | 2,527.654 | 1,529.856 | 1,082.815 | 1,001.953 | 653.715 | 664.633 | 215.891 | 154.16 | 210.609 | 129.64 |
Total Non-Current Liabilities
| 31,590.384 | 32,783.046 | 35,810.911 | 38,871.973 | 33,013.181 | 33,280.85 | 32,525.851 | 32,337.718 | 32,460.819 | 33,978.408 | 32,903.234 | 32,393.616 | 32,867.555 | 33,711.031 | 35,954.863 | 37,327.562 | 42,544.7 | 41,358.789 | 42,665.368 | 43,465.551 | 43,618.87 | 48,809.82 | 50,457.578 | 48,922.154 | 53,532.338 | 53,302.376 | 54,114.588 | 46,368.138 | 41,662.852 | 41,611.657 | 40,108.64 | 37,842.696 | 39,192.936 | 40,291.59 | 38,615.267 | 39,242.93 | 38,481.626 | 38,228.809 | 40,728.25 | 39,296.399 | 37,288.782 | 41,140.413 | 42,348.869 | 42,972.958 | 45,516.625 | 48,377.953 | 48,199.805 | 48,756.736 | 50,133.099 | 52,303.047 | 53,205.49 | 53,782.006 | 46,720.715 | 37,056.427 | 34,572.467 |
Total Liabilities
| 58,304.515 | 59,235.708 | 55,590.853 | 58,242.242 | 60,080.135 | 63,424.553 | 61,496.804 | 63,509.752 | 66,644.601 | 64,931.125 | 68,244.629 | 65,723.994 | 64,748.702 | 65,779.836 | 70,349.872 | 73,439.407 | 80,179.239 | 80,878.565 | 86,069.542 | 88,260.84 | 92,438.793 | 92,366.187 | 94,944.762 | 93,864.598 | 104,254.154 | 95,355.511 | 96,192.952 | 91,569.764 | 99,526.806 | 83,866.407 | 79,895.338 | 77,496.796 | 86,033.182 | 75,732.617 | 76,005.638 | 80,313.327 | 88,379.805 | 79,667.392 | 81,313.342 | 82,757.28 | 93,861.17 | 82,821.795 | 82,828.984 | 85,351.717 | 95,884.8 | 91,788.428 | 87,663.701 | 91,589.457 | 91,352.093 | 86,948.63 | 90,524.162 | 91,046.863 | 79,696.217 | 67,725.682 | 62,219.795 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,611.296 | 8,050.986 | 8,665.069 | 7,958.996 | 6,904.245 | 6,090.484 | 4,121.994 | 3,740.072 | 5,200.298 | 5,701.29 | 4,016.344 | 3,510.108 | 4,430.061 | 4,568.858 | 5,359.671 | 6,538.228 | 3,307.822 | 2,461.098 | 301.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 32,414.155 | 28,186.222 | 28,186.222 | 28,186.222 | 28,186.222 | 24,724.756 | 24,724.756 | 24,724.756 | 24,724.756 | 20,603.963 | 20,603.963 |
Retained Earnings
| 33,147.577 | 32,563.479 | 36,826.502 | 35,251.335 | 33,279.718 | 29,991.516 | 32,946.205 | 31,913.556 | 30,403.253 | 34,655.158 | 33,280.806 | 32,299.148 | 35,544.041 | 33,956.738 | 32,143.063 | 28,972.768 | 26,429.129 | 29,457.245 | 31,445.921 | 31,004.996 | 30,718.823 | 33,709.781 | 32,662.342 | 32,128.785 | 31,706.211 | 37,843.457 | 36,580.033 | 35,715.988 | 34,664.452 | 44,695.058 | 42,774.502 | 40,604.64 | 37,615.298 | 44,622.481 | 40,593.212 | 37,410.491 | 34,360.542 | 42,431.502 | 51,849.891 | 47,559.631 | 42,914.028 | 49,248.784 | 34,754.705 | 29,725.032 | 25,011.115 | 30,418.677 | 26,199.852 | 21,236.992 | 17,053.533 | 21,368.994 | 18,082.402 | 16,121.167 | 13,991.712 | 20,665.371 | 18,819.005 |
Accumulated Other Comprehensive Income/Loss
| 19,667.846 | 17,338.442 | 16,182.126 | 17,529.199 | 15,685.81 | 18,726.762 | 18,441.067 | 18,975.612 | 18,314.245 | 17,653.899 | 15,213.736 | 14,683.043 | 14,720.547 | 15,316.334 | -6,611.296 | -8,050.986 | -8,665.069 | -7,958.996 | -6,904.245 | -6,090.484 | -4,121.994 | -3,740.072 | -5,200.298 | -5,701.29 | -4,016.344 | -3,510.108 | -4,430.061 | -4,568.858 | -5,359.671 | -6,538.228 | -3,307.822 | -2,461.098 | -301.199 | 1,331.102 | 1,819.019 | 3,795.848 | 1,430.997 | 2,718.525 | 3,446.772 | 1,313.632 | -278.451 | 990.911 | 766.907 | 395.246 | 5,392.603 | 1,860.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9.772 | 9.772 | 9.772 | 9.772 | 9.772 | 9.772 | 9.772 | 24.966 | 24.966 | 24.966 | 9.772 | 9.772 | 9.772 | 9.772 | 15,879.877 | 14,439.496 | 13,825.413 | 12,480.856 | 13,535.607 | 14,349.368 | 16,317.858 | 15,577.511 | 14,117.285 | 13,616.293 | 15,301.239 | 14,131.057 | 13,211.104 | 13,072.307 | 12,281.494 | 9,074.188 | 12,304.594 | 13,151.318 | 15,311.217 | 14,334.751 | 14,334.751 | 14,334.751 | 14,291.947 | 12,733.191 | 52.576 | 52.576 | -225.875 | 52.576 | 10,878.338 | 10,878.338 | 6,650.405 | 9,246.13 | 8,493.923 | 8,627.007 | 9,085.858 | 8,010.356 | 9,018.322 | 9,640.159 | 6,013.204 | 4,396.671 | 5,378.007 |
Total Shareholders Equity
| 85,239.35 | 82,325.848 | 85,432.555 | 85,204.461 | 81,389.455 | 81,142.205 | 83,811.199 | 83,328.289 | 81,156.619 | 84,748.178 | 80,918.469 | 79,406.118 | 82,688.515 | 81,696.999 | 80,437.095 | 75,826.419 | 72,668.697 | 74,352.256 | 77,395.683 | 77,768.519 | 79,450.836 | 81,701.447 | 79,193.782 | 78,159.233 | 79,421.605 | 84,388.669 | 82,205.292 | 81,202.45 | 79,360.101 | 86,183.401 | 87,493.251 | 86,170.113 | 85,340.67 | 92,702.489 | 89,161.137 | 87,955.245 | 82,497.641 | 90,297.373 | 87,763.394 | 81,339.994 | 75,102.308 | 82,706.426 | 78,814.105 | 73,412.771 | 69,468.278 | 69,711.646 | 62,879.997 | 58,050.221 | 54,325.613 | 54,104.106 | 51,825.48 | 50,486.082 | 44,729.672 | 45,666.005 | 44,800.975 |
Total Equity
| 85,819.493 | 82,900.425 | 85,995.065 | 85,776.663 | 81,961.222 | 81,719.383 | 84,386.815 | 83,909.938 | 81,739.398 | 85,329.995 | 81,477.368 | 79,958.528 | 83,239.135 | 82,237.383 | 80,975.281 | 76,353.89 | 73,242.186 | 74,925.271 | 77,970.687 | 78,336.236 | 80,029.139 | 82,347.879 | 79,818.006 | 78,766.449 | 80,063.425 | 85,023.847 | 82,891.303 | 81,870.655 | 80,021.852 | 86,944.266 | 88,269.388 | 86,934.655 | 86,152.723 | 93,504.724 | 89,952.584 | 88,776.694 | 83,258.826 | 91,100.173 | 88,557.025 | 82,018.874 | 75,688.578 | 83,319.552 | 79,399.488 | 73,957.663 | 70,010.302 | 70,277.324 | 63,427.071 | 58,503.099 | 54,806.977 | 54,693.176 | 52,261.402 | 50,898.111 | 45,097.594 | 46,059.124 | 45,181.164 |
Total Liabilities & Shareholders Equity
| 144,124.008 | 142,136.133 | 141,585.918 | 144,018.905 | 142,041.357 | 145,143.936 | 145,883.619 | 147,419.69 | 148,383.999 | 150,261.12 | 149,721.997 | 145,682.522 | 147,987.837 | 148,017.219 | 151,325.153 | 149,793.297 | 153,421.425 | 155,803.836 | 164,040.229 | 166,597.076 | 172,467.932 | 174,714.066 | 174,762.768 | 172,631.047 | 184,317.579 | 180,379.358 | 179,084.255 | 173,440.419 | 179,548.658 | 170,810.673 | 168,164.726 | 164,431.451 | 172,185.905 | 169,237.341 | 165,958.222 | 169,090.021 | 171,638.631 | 170,767.565 | 169,870.367 | 164,776.154 | 169,549.748 | 166,141.347 | 162,228.472 | 159,309.38 | 165,895.102 | 162,065.752 | 151,090.772 | 150,092.556 | 146,159.07 | 141,641.806 | 142,785.564 | 141,944.974 | 124,793.811 | 113,784.806 | 107,400.959 |