Compal Electronics, Inc.
TWSE:2324.TW
36.4 (TWD) • At close November 5, 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
| 86,570.227 | 84,446.451 | 72,479.48 | 67,153.635 | 64,525.917 | 86,323.615 | 79,665.302 | 87,854.145 | 84,858.805 | 88,421.053 | 75,162.103 | 79,209.934 | 79,469.866 | 84,468.219 | 89,126.923 | 85,505.998 | 58,264.469 | 64,247.326 | 66,559.397 | 55,444.483 | 65,769.472 | 65,617.467 | 70,296.545 | 72,064.833 | 70,263.268 | 72,194.587 | 70,062.713 | 71,633.492 | 67,237.001 | 72,712.446 | 72,950.596 | 47,251.266 | 57,451.968 | 68,864.803 | 62,751.542 | 47,644.758 | 48,513.452 | 68,027.655 | 74,708.13 | 56,095.73 | 58,502.354 | 49,841.243 | 46,965.852 | 59,516.776 | 52,433.062 | 43,498.383 | 44,154.582 | 35,686.811 | 43,333.595 | 54,177.262 | 52,348.302 | 68,924.182 | 73,701.906 | 71,646.019 | 63,574.577 |
Short Term Investments
| 43.762 | 7.107 | 52.062 | 280.461 | 11.587 | 3.206 | 0.187 | 156.835 | 4,147.279 | 3,954.803 | 400.754 | 4,037.22 | 1,115.248 | 4,497.713 | 2,245.254 | 5,519.175 | 1,213.88 | 3,719.795 | 1,346.379 | 3,838.516 | 4,817.802 | 4,394.24 | 4,961.134 | 4,243.302 | 3,487.988 | 2,036.201 | 437.185 | 397.859 | 438.31 | 405.771 | 485.071 | 478.924 | 574.886 | 520.032 | 405.15 | 557.376 | 412.867 | 653.08 | 578.631 | 495.274 | 418.25 | 1,988.608 | 1,909.047 | 86.036 | 109.436 | 145.601 | 964.018 | 772.872 | 1,100.553 | 653.693 | 757.203 | 1,054.603 | 2,267.859 | 802.645 | 911.351 |
Cash and Short Term Investments
| 86,613.989 | 84,453.558 | 72,531.542 | 67,434.096 | 64,537.504 | 86,326.821 | 79,665.489 | 88,010.98 | 89,006.084 | 92,375.856 | 75,562.857 | 83,247.154 | 80,585.114 | 88,965.932 | 91,372.177 | 91,025.173 | 59,478.349 | 67,967.121 | 67,905.776 | 59,282.999 | 70,587.274 | 70,011.707 | 75,257.679 | 76,308.135 | 73,751.256 | 74,230.788 | 70,499.898 | 72,031.351 | 67,675.311 | 73,118.217 | 73,435.667 | 47,730.19 | 58,026.854 | 69,384.835 | 63,156.692 | 48,202.134 | 48,926.319 | 68,680.735 | 75,286.761 | 56,591.004 | 58,920.604 | 51,829.851 | 48,874.899 | 59,602.812 | 52,542.498 | 43,643.984 | 45,118.6 | 36,459.683 | 44,434.148 | 54,830.955 | 53,105.505 | 69,978.785 | 75,969.765 | 72,448.664 | 64,485.928 |
Net Receivables
| 215,865.474 | 179,311.553 | 196,087.596 | 224,486.381 | 225,719.913 | 176,019.528 | 193,590.132 | 254,237.15 | 226,596.629 | 242,886.581 | 292,611.544 | 260,865.821 | 209,005.649 | 217,732.121 | 233,838.555 | 194,037.684 | 220,059.132 | 156,412.315 | 193,742.838 | 206,555.701 | 218,879.833 | 185,484.876 | 205,439.32 | 211,520.644 | 200,874.56 | 162,566.751 | 178,374.733 | 179,217.855 | 156,688.733 | 161,472.825 | 176,471.892 | 182,839.873 | 158,559.739 | 132,830.103 | 165,707.508 | 187,134.273 | 159,910.489 | 147,749.965 | 179,683.571 | 178,818.439 | 171,811.24 | 164,208.515 | 185,526.516 | 152,616.055 | 159,575.334 | 156,195.303 | 159,545.757 | 148,248.755 | 145,054.889 | 142,806.077 | 134,616.681 | 149,572.844 | 154,362.574 | 143,948.249 | 175,184.018 |
Inventory
| 85,574.064 | 102,548.822 | 95,102.692 | 113,430.785 | 102,644.318 | 118,002.88 | 111,593.984 | 132,633.974 | 148,460.186 | 136,180.904 | 115,012.365 | 130,715.602 | 118,680.238 | 91,459.586 | 96,151.959 | 104,673.857 | 86,517.937 | 88,009.608 | 78,433.538 | 111,059.758 | 89,126.565 | 92,043.682 | 79,148.922 | 102,939.506 | 75,313.993 | 67,945.186 | 69,512.712 | 75,724.662 | 54,251.308 | 52,888.8 | 48,105.125 | 54,672.061 | 44,717.592 | 43,783.915 | 46,520.021 | 63,402.876 | 54,822.33 | 67,000.826 | 67,270.875 | 73,748.438 | 63,163.188 | 58,699.909 | 51,219.127 | 51,628.79 | 44,737.793 | 50,746.355 | 51,707.468 | 54,749.116 | 50,080.385 | 43,751.628 | 46,912.683 | 49,906.313 | 46,103.996 | 50,948.453 | 45,503.86 |
Other Current Assets
| 6,353.833 | 6,381.829 | 5,202.467 | 5,304.277 | 5,282.138 | 4,760.167 | 5,856.898 | 4,981.416 | 4,703.941 | 4,618.386 | 3,928.624 | 4,046.551 | 3,713.019 | 3,435.003 | 3,097.944 | 3,012.165 | 2,447.062 | 3,805.86 | 3,072.661 | 2,960.582 | 3,367.906 | 3,056.916 | 2,899.329 | 3,402.254 | 3,530.906 | 3,580.154 | 3,395.311 | 3,166.678 | 2,177.888 | 2,231.068 | 2,456.323 | 3,316.664 | 2,881.605 | 2,361.553 | 2,399.255 | 2,631.582 | 2,449.945 | 2,147.676 | 2,604.042 | 2,618.199 | 2,598.965 | 2,358.272 | 1,760.278 | 1,860.949 | 1,683.066 | 1,593.653 | 1,480.342 | 1,841.473 | 1,406.33 | 1,399.888 | 1,428.395 | 2,078.916 | 1,578.517 | 1,813.648 | 1,533.52 |
Total Current Assets
| 394,407.36 | 372,695.762 | 368,924.297 | 410,655.539 | 398,183.873 | 385,109.396 | 390,706.503 | 479,863.52 | 468,766.84 | 476,061.727 | 487,115.39 | 478,875.128 | 411,984.02 | 401,592.642 | 424,460.635 | 392,748.879 | 368,502.48 | 316,194.904 | 343,154.813 | 379,859.04 | 381,961.578 | 350,597.181 | 362,745.25 | 394,170.539 | 353,470.715 | 308,322.879 | 321,782.654 | 330,140.546 | 280,793.24 | 289,710.91 | 300,469.007 | 288,558.788 | 264,185.79 | 248,360.406 | 277,783.476 | 301,370.865 | 266,109.083 | 285,579.202 | 324,845.249 | 311,776.08 | 296,493.997 | 277,096.547 | 287,380.82 | 265,708.606 | 258,538.691 | 252,179.295 | 257,852.167 | 241,299.027 | 240,975.752 | 242,788.548 | 236,063.264 | 271,536.858 | 278,014.852 | 269,159.014 | 286,707.326 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 44,419.084 | 44,055.031 | 42,834.493 | 43,035.983 | 41,795.375 | 42,641.799 | 42,513.527 | 43,691.349 | 42,616.515 | 31,218.852 | 30,056.582 | 27,922.029 | 27,016.369 | 27,138.007 | 25,582.292 | 25,256.353 | 23,325.757 | 23,481.463 | 23,322.519 | 22,499.663 | 23,349.129 | 23,254.418 | 20,418.228 | 20,585.966 | 19,906.517 | 17,527.775 | 18,179.367 | 18,593.627 | 19,093.153 | 19,289.173 | 20,952.677 | 21,108.045 | 22,653.985 | 23,449.956 | 24,308.631 | 24,530.431 | 24,022.053 | 24,286.366 | 24,472.732 | 23,562.862 | 22,775.265 | 22,109.195 | 21,209.228 | 20,584.425 | 20,817.167 | 20,956.307 | 21,386.512 | 18,268.232 | 17,172.904 | 16,464.293 | 16,951.183 | 16,455.561 | 15,019.673 | 14,762.812 | 14,979.473 |
Goodwill
| 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 | 561.587 | 561.587 | 561.587 | 561.587 | 561.587 | 561.587 | 561.587 | 561.587 | 561.587 |
Intangible Assets
| 1,932.019 | 2,011.9 | 1,462.162 | 1,614.379 | 1,579.997 | 1,693.485 | 1,722.165 | 1,800.534 | 1,622.896 | 1,648.286 | 1,548.508 | 1,630.629 | 1,649.477 | 1,646.307 | 1,506.101 | 1,554.557 | 1,530.657 | 1,624.402 | 1,553.342 | 1,647.543 | 1,719.73 | 1,695.903 | 1,516.253 | 1,464.509 | 1,430.081 | 1,339.493 | 1,284.66 | 1,297.537 | 1,304.876 | 1,205.308 | 1,291.281 | 1,274.442 | 1,357.584 | 1,316.847 | 1,194.193 | 1,074.691 | 1,104.998 | 1,184.613 | 1,035.162 | 1,116.849 | 1,239.563 | 1,214.052 | 1,293.643 | 1,479.177 | 1,396.299 | 1,355.815 | 982.038 | 1,032.904 | 895.436 | 895.542 | 971.242 | 1,046.144 | 1,073.306 | 1,136.616 | 1,191.993 |
Goodwill and Intangible Assets
| 1,932.019 | 2,011.9 | 1,462.162 | 1,614.379 | 1,579.997 | 1,693.485 | 1,722.165 | 1,800.534 | 1,622.896 | 1,648.286 | 1,548.508 | 1,630.629 | 1,649.477 | 1,646.307 | 1,506.101 | 1,554.557 | 1,530.657 | 1,624.402 | 1,553.342 | 1,647.543 | 1,719.73 | 1,695.903 | 1,516.253 | 1,464.509 | 1,430.081 | 1,339.493 | 1,284.66 | 1,297.537 | 1,304.876 | 1,205.308 | 1,291.281 | 1,274.442 | 1,357.584 | 1,316.847 | 1,194.193 | 1,074.691 | 1,104.998 | 1,184.613 | 1,035.162 | 1,116.849 | 1,239.563 | 1,214.052 | 1,293.643 | 1,479.177 | 1,396.299 | 1,355.815 | 1,543.625 | 1,594.491 | 1,457.023 | 1,457.129 | 1,532.829 | 1,607.731 | 1,634.893 | 1,698.203 | 1,753.58 |
Long Term Investments
| 21,289.448 | 18,375.993 | 17,781.871 | 14,370.496 | 13,809.623 | 13,622.788 | 14,032.199 | 13,987.816 | 10,082.34 | 11,324.16 | 14,463.399 | 9,969.927 | 13,114.4 | 8,731.207 | 10,723.29 | 6,751.612 | 10,494.822 | 7,724.217 | 11,016.119 | 8,128.273 | 7,842.733 | 8,693.696 | 7,645.036 | 8,508.711 | 9,697.145 | 11,969.132 | 19,421.086 | 19,446.718 | 19,466.588 | 19,132.783 | 21,569.58 | 20,842.174 | 20,870.764 | 21,839.988 | 21,599.86 | 21,503.399 | 22,651.423 | 24,111.018 | 25,001.435 | 23,390.688 | 22,898.7 | 17,782.46 | 22,095.055 | 25,969.003 | 28,855.407 | 29,221.472 | 27,080.188 | 23,887.373 | 24,487.158 | 24,155.962 | 23,151.146 | 20,604.323 | 22,163.556 | 25,769.995 | 28,500.742 |
Tax Assets
| 3,582.287 | 3,588.295 | 3,615.912 | 2,409.382 | 2,414.509 | 2,394.66 | 2,393.778 | 1,585.352 | 1,617.429 | 1,658.292 | 1,646.524 | 1,552.15 | 1,540.622 | 1,550.274 | 1,514.208 | 1,760.092 | 1,648.319 | 1,626.586 | 1,637.626 | 1,020.966 | 1,035.973 | 1,025.119 | 1,023.948 | 1,554.16 | 1,559.005 | 1,551.67 | 1,351.371 | 1,275.248 | 1,269.969 | 1,287.514 | 1,262.986 | 1,274.344 | 1,377.094 | 1,366.02 | 1,377.465 | 1,620.536 | 1,576.818 | 1,562.205 | 1,653.141 | 1,206.93 | 1,167.201 | 1,208.164 | 1,174.203 | 986.051 | 957.369 | 959.241 | 964.018 | 772.872 | 1,100.553 | 653.693 | 757.203 | 1,054.603 | 2,267.859 | 802.645 | 911.351 |
Other Non-Current Assets
| 2,057.91 | 2,157.558 | 2,152.239 | 3,076.344 | 2,571.273 | 2,238.908 | 2,116.261 | 2,555.544 | 6,463.889 | 7,919.453 | 2,264.937 | 5,272.834 | 2,350.85 | 5,482.592 | 3,139.172 | 6,245.434 | 1,817.447 | 4,286.085 | 1,964 | 4,534.901 | 5,439.545 | 5,003.461 | 6,446.108 | 5,659.311 | 4,479.233 | 2,968.11 | 1,337.283 | 1,338.506 | 1,405.278 | 1,327.049 | 1,470.58 | 1,515.594 | 1,775.346 | 1,756.742 | 1,661.95 | 1,836.326 | 1,624.598 | 1,895.494 | 1,742.999 | 1,669.115 | 1,537.015 | 3,077.498 | 2,949.865 | 1,330.932 | 1,202.071 | 1,262.07 | 457.002 | 461.47 | 438.966 | 551.603 | 390.674 | 416.01 | 617.471 | 610.742 | 371.127 |
Total Non-Current Assets
| 73,280.748 | 70,188.777 | 67,846.677 | 64,506.584 | 62,170.777 | 62,591.64 | 62,777.93 | 63,620.595 | 62,403.069 | 53,769.043 | 49,979.95 | 46,347.569 | 45,671.718 | 44,548.387 | 42,465.063 | 41,568.048 | 38,817.002 | 38,742.753 | 39,493.606 | 37,831.346 | 39,387.11 | 39,672.597 | 37,049.573 | 37,772.657 | 37,071.981 | 35,356.18 | 41,573.767 | 41,951.636 | 42,539.864 | 42,241.827 | 46,547.104 | 46,014.599 | 48,034.773 | 49,729.553 | 50,142.099 | 50,565.383 | 50,979.89 | 53,039.696 | 53,905.469 | 50,946.444 | 49,617.744 | 45,391.369 | 48,721.994 | 50,349.588 | 53,228.313 | 53,754.905 | 51,431.345 | 44,984.438 | 44,656.604 | 43,282.68 | 42,783.035 | 40,138.228 | 41,703.452 | 43,644.397 | 46,516.273 |
Total Assets
| 467,688.108 | 442,884.539 | 436,770.974 | 475,162.123 | 460,354.65 | 447,701.036 | 453,484.433 | 543,484.115 | 531,169.909 | 529,830.77 | 537,095.34 | 525,222.697 | 457,655.738 | 446,141.029 | 466,925.698 | 434,316.927 | 407,319.482 | 354,937.657 | 382,648.419 | 417,690.386 | 421,348.688 | 390,269.778 | 399,794.823 | 431,943.196 | 390,542.696 | 343,679.059 | 363,356.421 | 372,092.182 | 323,333.104 | 331,952.737 | 347,016.111 | 334,573.387 | 312,220.563 | 298,089.959 | 327,925.575 | 351,936.248 | 317,088.973 | 338,618.898 | 378,750.718 | 362,722.524 | 346,111.741 | 322,487.916 | 336,102.814 | 316,058.194 | 311,767.004 | 305,934.2 | 309,283.512 | 286,283.465 | 285,632.356 | 286,071.228 | 278,846.299 | 311,675.086 | 319,718.304 | 312,803.411 | 333,223.599 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 162,646.233 | 154,540.058 | 158,995.984 | 189,774.102 | 170,759.982 | 158,017.882 | 161,838.098 | 208,658.636 | 211,078.227 | 206,075.308 | 224,066.363 | 217,928.252 | 180,106.009 | 181,793.784 | 199,726.063 | 192,175.019 | 167,403.495 | 142,195.045 | 144,445.777 | 174,946.24 | 164,987.479 | 153,299.683 | 154,276.713 | 170,568.096 | 146,559.643 | 118,057.639 | 142,017.824 | 160,589.811 | 132,227.472 | 123,752.326 | 129,481.943 | 126,995.538 | 108,415.046 | 107,370.936 | 128,626.544 | 151,816.713 | 125,215.766 | 135,683.03 | 171,906.285 | 175,672.168 | 158,341.088 | 135,464.924 | 145,459.401 | 131,050.043 | 127,556.506 | 132,926.906 | 139,053.667 | 139,449.728 | 138,103.459 | 133,489.329 | 132,772.089 | 140,399.992 | 134,996.511 | 142,803.615 | 152,109.225 |
Short Term Debt
| 90,672.488 | 77,602.101 | 72,361.064 | 82,935.09 | 94,523.619 | 94,939.058 | 96,108.781 | 140,401.541 | 130,061.492 | 141,119.862 | 135,115.751 | 141,382.025 | 116,041.393 | 95,325.463 | 102,148.509 | 86,841.941 | 82,380.478 | 58,235.647 | 79,858.24 | 85,311.668 | 96,986.133 | 78,480.116 | 89,885.822 | 103,014.026 | 84,871.08 | 68,965.036 | 62,716.15 | 54,242.01 | 28,598.265 | 48,198.507 | 51,447.652 | 49,163.877 | 45,468.96 | 34,251.065 | 43,697.793 | 48,768.757 | 36,142.521 | 44,331.939 | 50,326.606 | 36,068.5 | 40,957.6 | 46,480.531 | 52,394.921 | 46,205.855 | 41,500.46 | 31,327.9 | 36,581.176 | 15,225.873 | 11,321.146 | 20,058.543 | 14,989.377 | 39,731.438 | 45,634.089 | 28,699.438 | 39,069.852 |
Tax Payables
| 6,696.469 | 8,242.814 | 7,594.694 | 6,587.045 | 5,727.041 | 7,648.617 | 7,202.033 | 6,320.516 | 5,744.068 | 7,463.555 | 7,013.976 | 5,956.984 | 5,430.703 | 6,022.168 | 5,378.651 | 4,492.123 | 4,248.027 | 4,610.173 | 4,428.716 | 3,898.574 | 3,836.606 | 3,926.974 | 3,722.191 | 4,437.087 | 4,164.283 | 4,664.07 | 4,362.395 | 3,828.677 | 3,645.028 | 3,914.182 | 3,795.925 | 3,308.853 | 3,370.687 | 4,622.61 | 4,196.978 | 3,332.8 | 2,814.666 | 2,670.347 | 2,180.985 | 1,381.168 | 1,300.252 | 1,623.844 | 1,006.058 | 326.458 | 977.683 | 1,549.044 | 1,064.261 | 1,216.255 | 903.123 | 1,198.95 | 1,192.942 | 1,666.626 | 1,251.013 | 3,356.206 | 3,597.557 |
Deferred Revenue
| 3,802.013 | 45,425.434 | 767.327 | 39,310.819 | 37,419.227 | 854.401 | 784.238 | 969.047 | 1,020.81 | 998.065 | 38,986.722 | 34,683.704 | 31,374.993 | 39,301.528 | 30,605.209 | 26,925.813 | 30,199.345 | 29,697.68 | 28,143.399 | 27,173.972 | 31,354.395 | 23,633.327 | 25,210.396 | 30,638.604 | 33,243.158 | 22,945.912 | 24,150.52 | 24,078.251 | 28,741.508 | 22,718.861 | 25,402.93 | 25,664.524 | 29,961.138 | 25,261.385 | 26,503.665 | 27,114.06 | 31,288.219 | 23,480.664 | 24,797.945 | 23,462.12 | 24,144.765 | 21,188.612 | 20,183.289 | 18,505.578 | 977.683 | 1,549.044 | 2,904.378 | 3,733.843 | 9,873.475 | 3,883.689 | 4,303.962 | 4,866.247 | 16,505.807 | 6,853.049 | 7,770.772 |
Other Current Liabilities
| 46,144.538 | 7,184.548 | 45,127.687 | 6,365.227 | 6,307.308 | 47,931.056 | 43,653.794 | 42,481.129 | 43,720.808 | 50,275.005 | 4,073.259 | 3,632.359 | 4,465.812 | 3,078.98 | 3,044.935 | 2,679.623 | 3,008.49 | 3,338.807 | 3,372.617 | 4,197.024 | 4,859.203 | 4,351.779 | 4,834.967 | 3,579.882 | 4,073.08 | 3,948.361 | 3,071.238 | 3,013.972 | 3,137.44 | 2,813.659 | 2,899.674 | 3,509.392 | 3,402.631 | 4,368.392 | 3,929.073 | 3,804.569 | 4,679.091 | 4,880.779 | 3,233.431 | 3,500.377 | 2,829.141 | 3,288.556 | 2,559.65 | 5,625.847 | 24,593.601 | 19,169.188 | 14,370.407 | 13,867.989 | 13,442.698 | 11,966.407 | 12,462.125 | 14,513.952 | 12,027.873 | 11,409.006 | 12,817.582 |
Total Current Liabilities
| 303,265.272 | 284,752.141 | 277,252.062 | 318,385.238 | 309,010.136 | 301,742.397 | 302,384.911 | 392,510.353 | 385,881.337 | 398,468.24 | 402,242.095 | 397,626.34 | 331,988.207 | 319,499.755 | 335,524.716 | 308,622.396 | 282,991.808 | 233,467.179 | 255,820.033 | 291,628.904 | 298,187.21 | 259,764.905 | 274,207.898 | 307,800.608 | 268,746.961 | 213,916.948 | 231,955.732 | 241,924.044 | 192,704.685 | 197,483.353 | 209,232.199 | 205,333.331 | 187,247.775 | 171,251.778 | 202,757.075 | 231,504.099 | 197,325.597 | 208,376.412 | 250,264.267 | 238,703.165 | 226,272.594 | 206,422.623 | 220,597.261 | 201,387.323 | 194,628.25 | 184,973.038 | 192,909.628 | 172,277.433 | 172,740.778 | 169,397.968 | 164,527.553 | 199,511.629 | 209,164.28 | 189,765.108 | 211,767.431 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,435.763 | 22,174.563 | 15,285.59 | 21,864.523 | 22,659.226 | 21,410.242 | 21,207.531 | 19,955.129 | 21,596.328 | 11,529.13 | 10,898.536 | 8,184.533 | 10,621.835 | 13,007.811 | 13,292.558 | 11,797.664 | 12,378.3 | 10,384.658 | 10,075.622 | 10,922.132 | 9,763.559 | 13,507.165 | 10,998.438 | 11,458.281 | 12,741.875 | 19,506.769 | 21,252.263 | 21,132.656 | 23,937.5 | 23,196.094 | 23,954.688 | 20,245.781 | 16,531.875 | 15,004.219 | 14,356.563 | 11,412.656 | 15,741.895 | 19,628.302 | 20,504.301 | 23,627.131 | 23,787.461 | 17,783.406 | 14,107.367 | 2,482.913 | 1,301.261 | 627.38 | 550.604 | 521.074 | 495 | 12.5 | 25 | 45.5 | 66 | 86.5 | 107 |
Deferred Revenue Non-Current
| 6,871.253 | 645.915 | 8,329.451 | 638.31 | 641.342 | 0 | 0 | 0 | 0 | 0 | 822.033 | 770.328 | 775.131 | 780.028 | 786.173 | 725.564 | 729.52 | 733.459 | 738.164 | 700.118 | 703.015 | 706.649 | 710.146 | 696.84 | 699.707 | 702.406 | 705.81 | 633.665 | 624.236 | 624.861 | 631.821 | 536.393 | 539.217 | 542.241 | 545.46 | 454.649 | 457.102 | 459.577 | 674.794 | 644.392 | 648.912 | 653.553 | 658.41 | 665.895 | 673.136 | 633.405 | -668.842 | 0 | 0 | 0 | -375.338 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,470.716 | 2,053.53 | 1,985.324 | 1,309.392 | 1,294.078 | 1,261.828 | 1,247.342 | 1,127.514 | 1,143.637 | 1,232.966 | 1,226.805 | 1,032.534 | 1,076.527 | 1,050.711 | 992.47 | 1,011.738 | 970.492 | 944.917 | 1,009.218 | 495.708 | 508.138 | 503.02 | 478.169 | 701.589 | 664.941 | 669.56 | 614.437 | 780.176 | 755.732 | 756.812 | 746.962 | 460.639 | 466.867 | 478.792 | 481.497 | 1,162.174 | 1,159.282 | 1,179.283 | 1,136.411 | 704.827 | 697.927 | 689.229 | 678.587 | 599.007 | 604.842 | 639.958 | 668.842 | 0 | 0 | 0 | 375.338 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 973.528 | 427.822 | 1,145.694 | 431.359 | 426.538 | 1,072.526 | 1,234.806 | 1,327.793 | 1,281.011 | 1,276.29 | 366.068 | 436.198 | 445.346 | 444.936 | 340.131 | 303.108 | 213.772 | 216.21 | 246.038 | 231.246 | 170.297 | 194.473 | 238.324 | 200.215 | 216.979 | 243.41 | 180.207 | 139.667 | 165.169 | 159.974 | 166.626 | 169.958 | 166.846 | 189.407 | 186.864 | 155.516 | 153.718 | 120.183 | 163.793 | 133.144 | 132.048 | 131.222 | 98.917 | 212.744 | 367.109 | 362.428 | 454.733 | 364.061 | 357.67 | 189.767 | 196.146 | 190.193 | 230.778 | 360.021 | 214.735 |
Total Non-Current Liabilities
| 24,751.26 | 25,301.83 | 26,746.059 | 24,243.584 | 25,021.184 | 23,744.596 | 23,689.679 | 22,410.436 | 24,020.976 | 14,038.386 | 13,313.442 | 10,423.593 | 12,918.839 | 15,283.486 | 15,411.332 | 13,838.074 | 14,292.084 | 12,279.244 | 12,069.042 | 12,349.204 | 11,145.009 | 14,911.307 | 12,425.077 | 13,056.925 | 14,323.502 | 21,122.145 | 22,752.717 | 22,686.164 | 25,482.637 | 24,737.741 | 25,500.097 | 21,412.771 | 17,704.805 | 16,214.659 | 15,570.384 | 13,184.995 | 17,511.997 | 21,387.345 | 22,479.299 | 25,109.494 | 25,266.348 | 19,257.41 | 15,543.281 | 3,960.559 | 2,946.348 | 2,263.171 | 1,005.337 | 885.135 | 852.67 | 202.267 | 221.146 | 235.693 | 296.778 | 446.521 | 321.735 |
Total Liabilities
| 328,016.532 | 310,053.971 | 303,998.121 | 342,628.822 | 334,031.32 | 325,486.993 | 326,074.59 | 414,920.789 | 409,902.313 | 412,506.626 | 415,555.537 | 408,049.933 | 344,907.046 | 334,783.241 | 350,936.048 | 322,460.47 | 297,283.892 | 245,746.423 | 267,889.075 | 303,978.108 | 309,332.219 | 274,676.212 | 286,632.975 | 320,857.533 | 283,070.463 | 235,039.093 | 254,708.449 | 264,610.208 | 218,187.322 | 222,221.094 | 234,732.296 | 226,746.102 | 204,952.58 | 187,466.437 | 218,327.459 | 244,689.094 | 214,837.594 | 229,763.757 | 272,743.566 | 263,812.659 | 251,538.942 | 225,680.033 | 236,140.542 | 205,347.882 | 197,574.598 | 187,236.209 | 193,914.965 | 173,162.568 | 173,593.448 | 169,600.235 | 164,748.699 | 199,747.322 | 209,461.058 | 190,211.629 | 212,089.166 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,266.708 | 6,562.58 | 5,854.076 | 4,657.206 | 4,103.449 | 3,457.703 | 6,684.871 | 6,700.115 | 7,459.388 | 7,466.391 | 8,723.999 | 10,751.644 | 8,911.004 | 7,790.395 | 7,469.168 | 8,210.172 | 4,624.653 | 6,334.043 | 4,580.732 | 4,610.55 | 3,926.881 | 3,826.613 | 5,691.323 | 4,448.074 | 3,139.021 | 5,690.967 | 6,642.819 | 6,453.831 | 7,707.518 | 6,977.84 | 6,176.069 | 6,103.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,071.466 | 44,191.916 | 44,202.806 | 44,219.306 | 44,224.346 | 44,241.606 | 44,245.106 | 44,256.506 | 44,704.866 | 44,711.266 | 44,721.966 | 44,725.966 | 44,725.966 | 44,232.366 | 44,208.778 | 44,142.071 | 44,136.301 | 44,134.467 | 44,127.967 | 44,126.526 | 44,126.526 | 44,126.526 | 44,124.849 | 44,112.169 | 44,094.963 | 44,002.554 | 43,949.217 | 44,359.712 | 44,348.646 | 44,280.998 |
Retained Earnings
| 49,011.838 | 44,774.696 | 47,762.188 | 46,193.285 | 43,793.76 | 36,171.438 | 39,185.463 | 37,991.358 | 35,968.596 | 36,135.244 | 41,045.82 | 37,932.461 | 33,591.7 | 35,375.624 | 38,049.698 | 33,515.385 | 31,329.588 | 26,737.185 | 30,539.623 | 29,761.162 | 31,606.842 | 33,737.919 | 32,401.419 | 30,765.863 | 28,533.35 | 35,916.338 | 33,964.736 | 31,935.38 | 29,606.687 | 35,726.751 | 34,649.963 | 32,116.808 | 29,936.926 | 33,769.059 | 32,167.179 | 29,979.659 | 27,090.588 | 26,148.665 | 47,509.087 | 43,194.318 | 40,609.826 | 40,421.16 | 19,820.927 | 26,209.228 | 28,975.783 | 32,717.187 | 32,680.122 | 31,337.595 | 29,704.188 | 39,302.051 | 37,435.473 | 35,324.667 | 33,966.509 | 48,946.782 | 45,450.01 |
Accumulated Other Comprehensive Income/Loss
| 31,449.052 | 28,800.809 | 24,869.511 | 27,559.958 | 24,249.673 | 28,162.307 | 28,840.492 | 31,450.938 | 26,649.068 | 22,972.222 | 20,399.37 | 20,220.188 | 20,446.806 | 17,562.095 | -7,266.708 | -6,562.58 | -5,854.076 | -4,657.206 | -4,103.449 | -3,457.703 | -6,684.871 | -6,700.115 | -7,459.388 | -7,466.391 | -8,723.999 | -10,751.644 | -8,911.004 | -7,790.395 | -7,469.168 | -8,210.172 | -4,624.653 | -6,334.043 | -4,580.732 | -4,610.55 | -3,926.881 | -3,826.613 | -5,691.323 | -4,448.074 | -3,139.021 | -5,690.967 | -6,642.819 | -6,453.831 | -7,707.518 | -6,977.84 | -6,176.069 | -6,103.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,098.482 | 2,588.984 | 2,918.83 | 3,389.263 | 3,389.163 | 3,377.556 | 4,197.333 | 4,196.882 | 4,219.152 | 4,206.641 | 5,843.609 | 5,797.83 | 5,784.753 | 5,781.028 | 24,711.341 | 25,413.679 | 26,120.854 | 29,987.527 | 31,361.544 | 31,981.481 | 28,761.084 | 30,010.614 | 29,250.761 | 29,276.592 | 28,018.991 | 21,746.856 | 23,738.932 | 24,856.563 | 25,180.018 | 23,317.713 | 26,912.82 | 25,203.976 | 26,974.526 | 26,205.352 | 26,897.35 | 27,004.984 | 25,140.493 | 32,387.101 | 9,432.685 | 6,856.095 | 5,420.919 | 7,731.528 | 30,917.751 | 31,687.637 | 32,485.87 | 32,892.29 | 29,769.817 | 29,137.091 | 29,769.231 | 24,743.476 | 24,622.445 | 24,856.917 | 24,410.195 | 21,393.533 | 23,425.038 |
Total Shareholders Equity
| 126,630.838 | 120,235.955 | 119,621.995 | 121,213.972 | 115,504.062 | 111,782.767 | 116,294.754 | 117,710.644 | 110,908.282 | 107,385.573 | 111,360.265 | 108,021.945 | 103,894.725 | 102,790.213 | 106,832.505 | 103,000.53 | 101,521.908 | 100,796.178 | 105,972.633 | 105,814.109 | 104,439.392 | 107,819.999 | 105,723.646 | 104,113.921 | 100,623.807 | 101,734.66 | 101,895.584 | 100,994.749 | 99,006.011 | 103,268.81 | 105,804.389 | 101,565.89 | 101,167.958 | 104,679.277 | 103,775.795 | 101,706.609 | 96,957.047 | 103,261.732 | 101,174.138 | 94,259.191 | 90,172.816 | 92,288.989 | 94,873.145 | 102,024.832 | 105,588.179 | 109,736.003 | 106,576.465 | 104,599.535 | 103,585.588 | 108,140.49 | 106,060.472 | 104,130.801 | 102,736.416 | 114,688.961 | 113,156.046 |
Total Equity
| 139,671.576 | 132,830.568 | 132,772.853 | 132,533.301 | 126,323.33 | 122,214.043 | 127,409.843 | 128,563.326 | 121,267.596 | 117,324.144 | 121,539.803 | 117,172.764 | 112,748.692 | 111,357.788 | 115,989.65 | 111,856.457 | 110,035.59 | 109,191.234 | 114,759.344 | 113,712.278 | 112,016.469 | 115,593.566 | 113,161.848 | 111,085.663 | 107,472.233 | 108,639.966 | 108,647.972 | 107,481.974 | 105,145.782 | 109,731.643 | 112,283.815 | 107,827.285 | 107,267.983 | 110,623.522 | 109,598.116 | 107,247.154 | 102,251.379 | 108,855.141 | 106,007.152 | 98,909.865 | 94,572.799 | 96,807.883 | 99,962.272 | 110,710.312 | 114,192.406 | 118,697.991 | 115,368.547 | 113,120.897 | 112,038.908 | 116,470.993 | 114,097.6 | 111,927.764 | 110,257.246 | 122,591.782 | 121,134.433 |
Total Liabilities & Shareholders Equity
| 467,688.108 | 120,235.955 | 436,770.974 | 475,162.123 | 460,354.65 | 447,701.036 | 453,484.433 | 543,484.115 | 531,169.909 | 529,830.77 | 537,095.34 | 525,222.697 | 457,655.738 | 446,141.029 | 466,925.698 | 434,316.927 | 407,319.482 | 354,937.657 | 382,648.419 | 417,690.386 | 421,348.688 | 390,269.778 | 399,794.823 | 431,943.196 | 390,542.696 | 343,679.059 | 363,356.421 | 372,092.182 | 323,333.104 | 331,952.737 | 347,016.111 | 334,573.387 | 312,220.563 | 298,089.959 | 327,925.575 | 351,936.248 | 317,088.973 | 338,618.898 | 378,750.718 | 362,722.524 | 346,111.741 | 322,487.916 | 336,102.814 | 316,058.194 | 311,767.004 | 305,934.2 | 309,283.512 | 286,283.465 | 285,632.356 | 286,071.228 | 278,846.299 | 311,675.086 | 319,718.304 | 312,803.411 | 333,223.599 |