Yageo Corporation
TWSE:2327.TW
551 (TWD) • At close November 13, 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
| 54,464.029 | 47,193.66 | 52,951.458 | 65,138.131 | 56,215.473 | 46,866.082 | 39,420.666 | 37,066.515 | 35,692.385 | 42,892.859 | 35,628.875 | 34,173.638 | 30,686.14 | 28,331.563 | 22,885.193 | 23,551.081 | 29,338.069 | 26,050.943 | 16,153.271 | 26,222.523 | 29,865.255 | 31,513.869 | 20,388.744 | 30,424.159 | 28,355.7 | 11,115.599 | 5,760.889 | 6,458.878 | 9,913.096 | 5,899.243 | 8,659.591 | 5,063.692 | 5,163.233 | 5,974.101 | 6,754.013 | 4,898.796 | 4,536.021 | 5,067.362 | 6,412.68 | 10,958.849 | 19,791.536 | 16,736.301 | 14,349.81 | 5,288.369 | 7,608.218 | 8,750.18 | 11,424.664 | 10,928.439 | 11,607.828 | 11,954.079 | 8,096.62 | 8,911.522 | 9,637.495 | 7,362.339 | 8,700.536 |
Short Term Investments
| 37,867.916 | 36,695.396 | 22,975.48 | 17,485.805 | 17,607.447 | 18,281.854 | 17,702.257 | 20,000.411 | 15,776.853 | 11,358.595 | 12,499.423 | 11,919.274 | 10,854.942 | 13,098.682 | 16,309.233 | 16,576.747 | 8,890.673 | 2,813.636 | 4,445.626 | 6,691.13 | 8,093.2 | 8,081.733 | 8,649.395 | 6,701.991 | 7,921.148 | 9,249.653 | 11,786.639 | 13,637.216 | 9,905.958 | 8,948.075 | 8,294.604 | 8,268.096 | 7,558.507 | 6,296.069 | 3,326.519 | 6,624.248 | 8,562.873 | 8,952.929 | 5,911.123 | 7,842.117 | 7,771.172 | 8,472.708 | 7,429.991 | 7,747.143 | 7,402.136 | 4,567.129 | 5.996 | 530.792 | 505.779 | 0.67 | 14.26 | 73.724 | 8.653 | 8.407 | 6.078 |
Cash and Short Term Investments
| 92,331.945 | 83,889.056 | 75,926.938 | 82,623.936 | 73,822.92 | 65,147.936 | 57,122.923 | 57,066.926 | 51,469.238 | 54,251.454 | 48,128.298 | 46,092.912 | 41,541.082 | 41,430.245 | 39,194.426 | 40,127.828 | 38,228.742 | 28,864.579 | 20,598.897 | 32,913.653 | 37,958.455 | 39,595.602 | 29,038.139 | 37,126.15 | 36,276.848 | 20,365.252 | 17,547.528 | 20,096.094 | 19,819.054 | 14,847.318 | 16,954.195 | 13,331.788 | 12,721.74 | 12,270.17 | 10,080.532 | 11,523.044 | 13,098.894 | 14,020.291 | 12,323.803 | 18,800.966 | 27,562.708 | 25,209.009 | 21,779.801 | 13,035.512 | 15,010.354 | 13,317.309 | 11,430.66 | 11,459.231 | 12,113.607 | 11,954.749 | 8,110.88 | 8,985.246 | 9,646.148 | 7,370.746 | 8,706.614 |
Net Receivables
| 26,998.782 | 24,766.424 | 0 | 0 | 21,830.216 | 22,080.861 | 24,515.923 | 25,557.41 | 27,030.162 | 25,044.055 | 18,018.457 | 20,840.309 | 19,662.51 | 17,637.441 | 14,663.241 | 13,764.89 | 16,373.131 | 10,253.714 | 10,169.373 | 9,781.551 | 9,749.55 | 11,656.526 | 20,441.476 | 31,732.859 | 20,771.319 | 12,944.832 | 12,171.846 | 11,227.202 | 10,147.204 | 9,506.71 | 9,950.869 | 9,946.152 | 9,310.486 | 8,938.307 | 9,328.68 | 10,568.897 | 9,264.784 | 9,088.623 | 8,928.778 | 9,637.511 | 8,835.778 | 8,235.876 | 7,340.43 | 8,317.094 | 7,156.4 | 6,374.187 | 6,191.743 | 7,550.472 | 7,377.218 | 6,879.629 | 6,813.965 | 7,893.626 | 7,411.199 | 7,050.515 | 6,657.496 |
Inventory
| 26,466.442 | 26,577.532 | 27,093.244 | 25,016.739 | 25,348.904 | 25,295.012 | 26,944.816 | 28,774.41 | 28,822.281 | 26,122.761 | 21,682.496 | 19,857.945 | 17,687.453 | 15,812.486 | 14,523.28 | 13,857.85 | 14,741.95 | 6,123.724 | 5,679.345 | 6,266.867 | 8,264.255 | 9,836.904 | 10,473.077 | 7,643.175 | 7,885.518 | 6,040.849 | 4,872.001 | 4,303.513 | 4,584.947 | 4,645.552 | 5,062.815 | 4,573.207 | 4,705.645 | 4,897.895 | 5,297.762 | 5,096.287 | 5,086.243 | 5,272.944 | 5,505.965 | 4,805.987 | 4,487.931 | 4,464.344 | 4,671.715 | 4,281.83 | 3,985.247 | 4,138.709 | 4,609.027 | 4,452.933 | 4,171.413 | 4,060.801 | 5,009.39 | 5,650.652 | 5,516.118 | 5,162.097 | 5,207.918 |
Other Current Assets
| 4,644.445 | 5,067.629 | 28,330.528 | 27,251.864 | 3,895.454 | 3,808.358 | 3,120.929 | 2,738.999 | 3,305.386 | 3,154.241 | 1,777.881 | 1,457.566 | 1,542.041 | 1,522.33 | 1,558.475 | 1,556.39 | 1,580.495 | 791.973 | 699.922 | 1,447.033 | 802.065 | 1,297.405 | 1,352.08 | 1,103.048 | 757.408 | 440.657 | 490.569 | 555.842 | 489.258 | 382.568 | 396.907 | 433.553 | 9,399.455 | 9,021.382 | 9,404.813 | 10,648.662 | 9,352.565 | 9,153.932 | 9,129.684 | 9,848.997 | 9,095.68 | 8,516.07 | 7,444.828 | 8,436.56 | 8,023.867 | 7,047.61 | 7,326.026 | 417.178 | 376.458 | 326.85 | 6,986.106 | 360.802 | 423.378 | 494.84 | 555.954 |
Total Current Assets
| 150,441.614 | 140,300.641 | 131,350.71 | 134,892.539 | 124,897.494 | 116,332.167 | 111,704.591 | 114,137.745 | 110,627.067 | 108,661.218 | 89,607.132 | 88,248.732 | 80,433.086 | 76,402.502 | 69,939.422 | 69,306.958 | 70,924.318 | 46,033.99 | 37,147.537 | 50,409.104 | 56,774.325 | 62,386.437 | 61,111.421 | 77,605.232 | 65,691.093 | 39,791.59 | 35,081.944 | 36,182.651 | 35,040.463 | 29,382.148 | 32,364.786 | 28,284.7 | 26,826.84 | 26,189.447 | 24,783.107 | 27,267.993 | 27,537.702 | 28,447.167 | 26,959.452 | 33,455.95 | 41,146.319 | 38,189.423 | 33,896.344 | 25,753.902 | 27,019.468 | 24,503.628 | 23,326.861 | 23,879.814 | 24,038.696 | 23,222.029 | 20,212.369 | 22,890.326 | 22,996.843 | 20,078.198 | 21,127.982 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 69,463.608 | 69,651.783 | 69,308.544 | 67,995.897 | 66,128.205 | 64,207.708 | 61,134.401 | 57,996.097 | 55,204.495 | 54,727.482 | 44,101.739 | 43,428.573 | 43,185.657 | 41,506.207 | 41,615.038 | 40,365.551 | 38,683.139 | 20,762.134 | 20,741.546 | 20,769.637 | 21,089.556 | 20,338.951 | 19,112.389 | 19,408.203 | 20,015.417 | 17,969.09 | 16,274.877 | 14,534.598 | 14,347.654 | 13,214.945 | 12,892.613 | 13,050.618 | 13,469.193 | 13,849.076 | 14,212.808 | 14,694.987 | 14,431.272 | 14,749.555 | 14,926.535 | 14,635.166 | 14,581.529 | 14,940.18 | 15,146.803 | 15,166.998 | 15,773.48 | 15,869.265 | 15,724.273 | 16,448.347 | 16,978.939 | 17,614.651 | 18,026.663 | 18,448.304 | 17,859.99 | 17,858.362 | 17,611.301 |
Goodwill
| 66,952.752 | 66,022.638 | 64,706.384 | 51,036.246 | 49,443.479 | 47,567.155 | 47,848.779 | 49,013.971 | 46,579.419 | 45,302.477 | 35,901.221 | 36,162.218 | 36,207.569 | 51,012.182 | 51,349.469 | 51,709.614 | 51,969.873 | 21,354.979 | 21,377.75 | 21,234.608 | 21,317.75 | 20,440.726 | 20,466.026 | 2,947.123 | 2,834.926 | 2,081.824 | 2,074.005 | 2,079.503 | 2,227.337 | 2,102.308 | 2,188.847 | 2,251.158 | 2,299.747 | 2,342.085 | 2,315.14 | 2,373.759 | 2,230.958 | 2,177.911 | 2,446.087 | 2,433.93 | 2,570.518 | 2,632.351 | 2,590.65 | 2,526.991 | 2,485.406 | 2,428.875 | 2,434.104 | 2,409.14 | 0 | 0 | 2,474.408 | 0 | 0 | 0 | 0 |
Intangible Assets
| 28,882.914 | 28,729.71 | 27,556.799 | 25,127.203 | 24,436.983 | 24,061.973 | 24,331.27 | 25,016.503 | 23,708.968 | 22,900.643 | 19,645.137 | 19,749.055 | 19,781.734 | 6,392.814 | 6,381.751 | 6,026.157 | 6,045.044 | 4,482.558 | 4,535.56 | 3,973.797 | 3,994.523 | 4,019.914 | 4,032.094 | 692.239 | 714.854 | 80.283 | 86.082 | 86.046 | 98.488 | 99.848 | 98.509 | 89.529 | 79.689 | 82.891 | 81.984 | 39.344 | 44.394 | 52.424 | 56.93 | 53.686 | 42.08 | 50.444 | 46.236 | 65.884 | 71.706 | 51.5 | 2,523.521 | 2,499.025 | 2,479 | 2,578.439 | 2,568.98 | 2,687.347 | 2,704.097 | 2,707.603 | 2,547.61 |
Goodwill and Intangible Assets
| 95,835.666 | 94,752.348 | 92,263.183 | 76,163.449 | 73,880.462 | 71,629.128 | 72,180.049 | 74,030.474 | 70,288.387 | 68,203.12 | 55,546.358 | 55,911.273 | 55,989.303 | 57,404.996 | 57,731.22 | 57,735.771 | 58,014.917 | 25,837.537 | 25,913.31 | 25,208.405 | 25,312.273 | 24,460.64 | 24,498.12 | 3,639.362 | 3,549.78 | 2,162.107 | 2,160.087 | 2,165.549 | 2,325.825 | 2,202.156 | 2,287.356 | 2,340.687 | 2,379.436 | 2,424.976 | 2,397.124 | 2,413.103 | 2,275.352 | 2,230.335 | 2,503.017 | 2,487.616 | 2,612.598 | 2,682.795 | 2,636.886 | 2,592.875 | 2,557.112 | 2,480.375 | 2,523.521 | 2,499.025 | 2,479 | 2,578.439 | 2,568.98 | 2,687.347 | 2,704.097 | 2,707.603 | 2,547.61 |
Long Term Investments
| 38,522.024 | 33,596.276 | 10,902.459 | 12,406.765 | 11,031.397 | 7,953.883 | 8,236.886 | 4,723.591 | 7,099.346 | 6,029.642 | 1,902.322 | 2,283.687 | 2,995.963 | -1,249.384 | -6,964.26 | -7,100.702 | 1,397.475 | 7,289.69 | 5,724.238 | 5,824.378 | 7,756.924 | 7,245.773 | 6,819.359 | 10,934.708 | 12,493.479 | 5,248.794 | 3,174.612 | 282.971 | -2,389.297 | -3,274.3 | -3,394.826 | -3,467.75 | -2,845.978 | -1,394.894 | 1,733.766 | -1,551.274 | -2,983.775 | -3,319.756 | -301.499 | -2,199.929 | -2,201.11 | -2,763.425 | -2,031.078 | -2,585.508 | -2,435.808 | 586.263 | 4,815.129 | 4,382.658 | 4,622.095 | 5,835.832 | 5,514.856 | 6,003.828 | 6,246.919 | 6,375.23 | 6,690.552 |
Tax Assets
| 3,291.356 | 3,485.709 | 3,535.495 | 3,151.679 | 3,138.996 | 3,500.681 | 3,567.488 | 3,822.728 | 4,256.079 | 4,552.059 | 4,527.995 | 4,010.727 | 3,644.545 | 3,185.8 | 3,745.886 | 3,763.035 | 3,834.163 | 2,001.773 | 2,156.351 | 2,249.859 | 1,955.838 | 2,006.484 | 2,207.304 | 2,578.399 | 2,060.88 | 1,770.899 | 922.82 | 894.09 | 1,211.454 | 1,270.494 | 1,012.034 | 888.843 | 754.38 | 764.839 | 770.297 | 999.21 | 1,006.723 | 1,031.975 | 1,060.703 | 1,081.285 | 1,241.601 | 1,253.088 | 1,195.591 | 1,260.749 | 1,173.892 | 1,232.316 | 1,116.65 | 1,122.884 | 1,022.675 | 1,196.348 | 1,247.555 | 1,309.931 | 1,334.795 | 1,631.857 | 1,643.483 |
Other Non-Current Assets
| 1,009.226 | 997.538 | 23,992.687 | 19,771.436 | 19,889.604 | 22,624.888 | 20,362.134 | 23,027.066 | 17,889.686 | 12,991.736 | 13,861.843 | 12,731.235 | 11,645.625 | 13,881.925 | 16,963.584 | 16,974.929 | 9,334.319 | 3,066.519 | 4,699.155 | 6,947.583 | 8,351.335 | 8,339.909 | 9,008.029 | 7,104.172 | 8,326.253 | 9,542.323 | 12,082.885 | 13,929.223 | 10,196.675 | 9,244.731 | 8,599.966 | 8,567.229 | 7,864.768 | 6,605.568 | 3,650.791 | 6,952.595 | 8,980.071 | 9,387.371 | 6,349.402 | 8,284.018 | 8,204.976 | 8,919.102 | 7,873.279 | 8,157.862 | 7,815.241 | 4,980.744 | 520.215 | 1,020.169 | 1,021.861 | 511.782 | 555.335 | 628.605 | 624.761 | 671.987 | 691.651 |
Total Non-Current Assets
| 208,121.88 | 202,483.654 | 200,002.368 | 179,489.226 | 174,068.664 | 169,916.288 | 165,480.958 | 163,599.956 | 154,737.993 | 146,504.039 | 119,940.257 | 118,365.495 | 117,461.093 | 114,729.544 | 113,091.468 | 111,738.584 | 111,264.013 | 58,957.653 | 59,234.6 | 60,999.862 | 64,465.926 | 62,391.757 | 61,645.201 | 43,664.844 | 46,445.809 | 36,693.213 | 34,615.281 | 31,806.431 | 25,692.311 | 22,658.026 | 21,397.143 | 21,379.627 | 21,621.799 | 22,249.565 | 22,764.786 | 23,508.621 | 23,709.643 | 24,079.48 | 24,538.158 | 24,288.156 | 24,439.594 | 25,031.74 | 24,821.481 | 24,592.976 | 24,883.917 | 25,148.963 | 24,699.788 | 25,473.083 | 26,124.57 | 27,737.052 | 27,913.389 | 29,078.015 | 28,770.562 | 29,245.039 | 29,184.597 |
Total Assets
| 358,563.494 | 342,784.295 | 331,353.078 | 314,381.765 | 298,966.158 | 286,248.455 | 277,185.549 | 277,737.701 | 265,365.06 | 255,165.257 | 209,547.389 | 206,614.227 | 197,894.179 | 191,132.046 | 183,030.89 | 181,045.542 | 182,188.331 | 104,991.643 | 96,382.137 | 111,408.966 | 121,240.251 | 124,778.194 | 122,756.622 | 121,270.076 | 112,136.902 | 76,484.803 | 69,697.225 | 67,989.082 | 60,732.774 | 52,040.174 | 53,761.929 | 49,664.327 | 48,448.639 | 48,439.012 | 47,547.893 | 50,776.614 | 51,247.345 | 52,526.647 | 51,497.61 | 57,744.106 | 65,585.913 | 63,221.163 | 58,717.825 | 50,346.878 | 51,903.385 | 49,652.591 | 48,026.649 | 49,352.897 | 50,163.266 | 50,959.081 | 48,125.758 | 51,968.341 | 51,767.405 | 49,323.237 | 50,312.579 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,854.45 | 14,487.895 | 15,308.083 | 14,854.499 | 13,499.888 | 13,195.35 | 14,353.411 | 17,919.507 | 18,914.532 | 17,390.961 | 18,626.978 | 17,217.76 | 16,443.59 | 13,857.813 | 13,053.532 | 11,591.242 | 11,796.823 | 6,916.489 | 6,059.8 | 5,197.637 | 5,600.001 | 7,577.149 | 10,347.305 | 9,394.396 | 9,269.359 | 8,150.073 | 7,511.421 | 7,027.609 | 6,918.62 | 6,682.046 | 6,303.414 | 5,833.669 | 4,894.602 | 4,527.975 | 4,500.202 | 4,738.418 | 4,332.97 | 4,473.694 | 4,726.548 | 4,612.885 | 4,404.486 | 3,998.124 | 4,426.954 | 4,636.303 | 4,064.2 | 3,811.171 | 3,930.435 | 4,459.64 | 3,691.628 | 3,183.842 | 3,436.695 | 4,297.189 | 4,474.341 | 4,238.188 | 4,915.271 |
Short Term Debt
| 68,954.614 | 69,901.458 | 72,393.725 | 68,234.206 | 58,486.185 | 56,065.362 | 50,063.865 | 51,861.373 | 47,621.976 | 39,657.958 | 47,360.022 | 50,826.965 | 48,981.227 | 39,127.069 | 40,357.124 | 39,958.108 | 33,098.105 | 31,238.515 | 19,071.175 | 27,036.809 | 33,528.325 | 31,659.38 | 24,331.063 | 27,000.843 | 25,356.052 | 19,015.257 | 18,728.099 | 19,957.484 | 18,037.332 | 16,145.235 | 13,824.842 | 14,582.497 | 11,925.106 | 12,173.212 | 10,567.457 | 12,130.698 | 11,055.542 | 10,868.815 | 9,276.145 | 9,030.353 | 11,033.305 | 9,110.213 | 13,006.354 | 12,591.862 | 8,924.174 | 1,376.022 | 1,008.242 | 1,426.939 | 3,602.789 | 3,652.986 | 1,746.581 | 3,963.241 | 5,127.91 | 2,542.513 | 1,966.009 |
Tax Payables
| 5,069.877 | 5,806.408 | 5,273.508 | 5,601.781 | 5,123.948 | 5,076.613 | 5,930.871 | 5,464.369 | 4,723.585 | 5,385.044 | 3,989.878 | 3,224.451 | 2,461.142 | 3,056.874 | 2,749.574 | 2,718.771 | 2,143.747 | 1,995.73 | 1,826.9 | 2,980.186 | 2,681.784 | 6,493.784 | 6,782.248 | 6,576.837 | 3,767.739 | 1,690.023 | 1,209.13 | 876.261 | 890.257 | 926.393 | 871.944 | 696.253 | 636.371 | 739.018 | 750.555 | 974.153 | 846.437 | 1,161.446 | 1,106.518 | 1,083.298 | 1,104.39 | 835.736 | 571.235 | 518.945 | 340.773 | 342.642 | 290.261 | 270.794 | 239.78 | 225.14 | 238.843 | 272.17 | 287.204 | 273.937 | 272.834 |
Deferred Revenue
| 0 | 14,191.549 | 27,464.904 | 25,966.428 | 30,009.464 | 0 | 0 | 0 | 0 | 0 | 15,726.098 | 14,955.164 | 19,201.511 | 14,734.694 | 13,367.148 | 13,111.514 | 20,886.518 | 15,430.411 | 9,329.436 | 29,955.79 | 29,557.451 | 15,195.481 | 17,875.165 | 16,235.525 | 16,836.812 | 6,701.547 | 6,166.507 | 5,073.049 | 5,980.56 | 4,486.938 | 4,734.886 | 4,155.715 | 6,227.505 | 3,952.15 | 3,697.507 | 3,670.181 | 6,147.412 | 3,968.953 | 4,109.925 | 18,778.377 | 3,508.288 | 3,080.253 | 3,773.899 | 3,679.156 | 3,455.552 | 2,239.502 | 2,183.11 | 2,448.407 | 1,565.689 | 1,309.476 | 1,546.522 | 1,608.716 | 1,618.607 | 1,481.856 | 2,075.593 |
Other Current Liabilities
| 32,030.975 | 31,251.439 | 22,763.703 | 20,855.825 | 25,518.331 | 26,154.021 | 24,567.949 | 20,201.359 | 24,218.918 | 22,703.874 | 8,047.066 | 11,995.886 | 17,099.446 | 12,862.958 | 11,242.544 | 10,897.383 | 19,217.182 | 13,677.901 | 7,786.862 | 27,274.349 | 27,136.938 | 8,917.851 | 11,374.096 | 9,873.006 | 13,149.576 | 5,062.145 | 4,998.752 | 4,329.68 | 5,288.103 | 3,677.737 | 3,997.845 | 3,599.511 | 5,861.692 | 3,359.631 | 3,361.351 | 3,182.239 | 5,668.421 | 3,308.595 | 3,663.973 | 18,150.336 | 2,832.803 | 2,707.087 | 3,473.167 | 3,476.626 | 3,366.416 | 2,064.733 | 2,075.177 | 2,526.827 | 2,041.508 | 1,790.37 | 2,083.14 | 2,424.083 | 2,179.419 | 2,137.375 | 2,878.174 |
Total Current Liabilities
| 120,909.916 | 121,447.2 | 115,739.019 | 109,546.311 | 102,628.352 | 100,491.346 | 94,916.096 | 95,446.608 | 95,479.011 | 85,137.837 | 78,023.944 | 83,265.062 | 84,985.405 | 68,904.714 | 67,402.774 | 65,165.504 | 66,255.857 | 53,828.635 | 34,744.737 | 62,488.981 | 68,947.048 | 54,648.164 | 52,834.712 | 52,845.082 | 51,549.313 | 33,917.498 | 32,447.402 | 32,191.034 | 31,134.312 | 27,431.411 | 24,998.045 | 24,711.93 | 23,317.771 | 20,799.836 | 19,179.565 | 21,025.508 | 21,903.37 | 19,812.55 | 18,773.184 | 32,876.872 | 19,374.984 | 16,651.16 | 21,477.71 | 21,223.736 | 16,695.563 | 7,594.568 | 7,304.115 | 8,684.2 | 9,575.705 | 8,852.338 | 7,505.259 | 10,956.683 | 12,068.874 | 9,192.013 | 10,032.288 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 75,182.553 | 66,963.707 | 64,687.108 | 49,459.34 | 52,712.584 | 50,352.502 | 46,174.599 | 45,802.482 | 44,034.285 | 50,570.982 | 41,493.351 | 37,594.243 | 33,873.405 | 41,516.758 | 39,133.263 | 41,852.204 | 45,522.64 | 7,955.906 | 13,495.279 | 1,695.124 | 5,519.497 | 5,526.421 | 9,000 | 11,800 | 12,543.894 | 6,500 | 5,153.522 | 7,401.614 | 3,692.489 | 201.739 | 3,600 | 1,300 | 1,900 | 1,700 | 2,500 | 3,700 | 4,500 | 5,800 | 6,400 | 0 | 7,400 | 7,400 | 7,400 | 0 | 0 | 6,531.697 | 6,316.541 | 6,308.008 | 6,374.217 | 7,992.696 | 6,649.816 | 6,341.62 | 6,437.324 | 7,013.597 | 8,112.025 |
Deferred Revenue Non-Current
| 0 | 1,221.382 | 2,857.244 | 4,175.876 | 4,107.11 | 0 | 0 | 0 | 0 | 0 | 3,146.871 | 3,344.969 | 3,403.227 | 3,409.571 | 3,207.844 | 3,063.322 | 3,101.412 | 514.36 | 518.283 | 474.921 | 480.503 | 473.579 | 471.418 | 283.82 | 286.679 | 351.256 | 346.478 | 298.386 | 307.511 | 298.261 | 305.405 | 284.539 | 288.705 | 292.519 | 290.921 | 301.728 | 290.606 | 286.719 | 281.041 | 0 | 249.575 | 253.383 | 251.678 | 0 | 0 | 1,198.025 | -130.066 | 0 | 0 | 0 | -91.121 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8,384.932 | 7,759.277 | 6,317.278 | 6,887.416 | 5,418.594 | 5,078.365 | 5,128.315 | 6,365.779 | 5,106.538 | 5,035.781 | 4,379.567 | 4,413.856 | 3,881.128 | 559.081 | 784.968 | 911.064 | 614.055 | 185.768 | 260.1 | 183.877 | 175.196 | 172.734 | 383.698 | 278.648 | 221.719 | 0.376 | 0.376 | 0.378 | 23.648 | 39.495 | 26.96 | 30.647 | 20.081 | 137.581 | 239.626 | 359.509 | 99.097 | 128.01 | 269.931 | 138.066 | 111.287 | 207.048 | 227.419 | 109.592 | 104.125 | 111.069 | 130.066 | 0 | 0 | 0 | 91.121 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8,093.447 | 8,138.513 | 5,133.883 | 5,569.097 | 5,392.665 | 8,985.229 | 9,417.222 | 10,135.825 | 9,819.305 | 9,429.113 | 2,898.106 | 2,871.064 | 2,911.191 | 2,916.766 | 3,787.673 | 3,107.068 | 3,202.189 | 584.996 | 598.724 | 534.222 | 774.117 | 725.538 | 628.442 | 82.114 | 43.164 | 50.699 | 69.562 | 49.712 | 85.507 | 55.495 | 57.184 | 30.268 | 50.762 | 176.632 | 278.881 | 396.756 | 155.075 | 164.995 | 303.951 | 274.287 | 142.175 | 244.04 | 263.23 | 279.876 | 281.321 | 31.57 | 290.204 | 0 | 273.019 | 280.37 | 191.371 | 290.646 | 293.348 | 295.304 | 297.23 |
Total Non-Current Liabilities
| 91,660.932 | 82,861.497 | 78,995.513 | 66,091.729 | 67,630.953 | 64,416.096 | 60,720.136 | 62,304.086 | 58,960.128 | 65,035.876 | 51,917.895 | 48,224.132 | 44,068.951 | 48,402.176 | 46,128.78 | 48,933.658 | 52,440.296 | 9,241.03 | 15,390.669 | 3,363.065 | 7,429.816 | 7,371.851 | 10,483.558 | 12,444.582 | 13,095.456 | 6,902.331 | 5,916.416 | 8,048.476 | 4,416.666 | 893.251 | 3,962.589 | 1,645.454 | 2,239.467 | 2,169.151 | 3,069.802 | 4,398.484 | 4,945.681 | 6,251.714 | 6,984.992 | 412.353 | 7,791.75 | 7,897.423 | 7,914.908 | 389.468 | 385.446 | 7,872.361 | 6,606.745 | 6,581.62 | 6,647.236 | 8,273.066 | 6,932.308 | 6,632.266 | 6,730.672 | 7,308.901 | 8,409.255 |
Total Liabilities
| 212,570.848 | 204,308.697 | 194,734.532 | 175,638.04 | 170,259.305 | 164,907.442 | 155,636.232 | 157,750.694 | 154,439.139 | 150,173.713 | 129,941.839 | 131,489.194 | 129,054.356 | 117,306.89 | 113,531.554 | 114,099.162 | 118,696.153 | 63,069.665 | 50,135.406 | 65,852.046 | 76,376.864 | 62,020.015 | 63,318.27 | 65,289.664 | 64,644.769 | 40,819.829 | 38,363.818 | 40,239.51 | 35,550.978 | 28,324.662 | 28,960.634 | 26,357.384 | 25,557.238 | 22,968.987 | 22,249.367 | 25,423.992 | 26,849.051 | 26,064.264 | 25,758.176 | 33,289.225 | 27,166.734 | 24,548.583 | 29,392.618 | 21,613.204 | 17,081.009 | 15,466.929 | 13,910.86 | 15,265.82 | 16,222.941 | 17,125.404 | 14,437.567 | 17,588.949 | 18,799.546 | 16,500.914 | 18,441.543 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,662.153 | 1,231.954 | 1,250.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,847.085 | 2,967.435 | 1,148.495 | 659.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.602 | 97.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,231.737 | 4,235.407 | 4,235.407 | 4,231.455 | 4,221.072 | 4,221.072 | 4,214.542 | 4,212.608 | 5,440.6 | 5,440.6 | 4,959.189 | 4,959.189 | 4,988.839 | 4,988.839 | 4,969.841 | 4,969.432 | 4,958.754 | 4,302.671 | 4,302.571 | 4,290.478 | 4,279.999 | 4,271.217 | 4,270.847 | 4,270.395 | 4,241.816 | 3,507.393 | 3,505.638 | 3,504.01 | 5,036.007 | 5,036.007 | 5,214.784 | 5,163.056 | 5,145.76 | 6,475.497 | 6,515.947 | 6,595.547 | 6,769.997 | 6,769.997 | 6,678.919 | 6,678.919 | 21,992.981 | 22,387.921 | 15,437.159 | 15,437.159 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,053.084 | 22,017.084 | 22,017.084 |
Retained Earnings
| 76,405.235 | 73,777.616 | 77,426.753 | 72,612.339 | 67,761.722 | 56,623.383 | 56,678.721 | 52,221.667 | 49,924.653 | 51,387.184 | 50,545.451 | 45,692.225 | 44,088.613 | 42,725.75 | 37,693.529 | 34,066.276 | 30,438.95 | 29,154.178 | 33,213.246 | 32,525.197 | 30,515.35 | 52,368.477 | 49,478.674 | 44,771.269 | 30,167.42 | 24,503.544 | 20,096.117 | 17,133.784 | 15,638.284 | 17,377.038 | 17,661.355 | 16,356.334 | 15,475.818 | 16,133.535 | 15,495.654 | 15,048.783 | 14,439.51 | 14,995.899 | 15,927.185 | 15,143.962 | 13,964.505 | 13,282.839 | 9,889.602 | 9,468.639 | 9,009.124 | 9,409.339 | 8,439.919 | 8,391.072 | 7,960.53 | 7,466.296 | 7,241.848 | 7,124.686 | 6,702.878 | 7,238.906 | 6,593.957 |
Accumulated Other Comprehensive Income/Loss
| 23,351.75 | 18,756.155 | 13,125.246 | 20,219.868 | 15,147.035 | 20,623.927 | 21,081.747 | 24,061.055 | 17,354.132 | 7,657.072 | 3,995 | 4,372.096 | 2,132.21 | 5,609.942 | -2,662.153 | -1,231.954 | -1,250.955 | 51.084 | 346.38 | 186.802 | 1,651.296 | 2,025.759 | 1,595.318 | 2,698.146 | 6,816.432 | 558.767 | 664.737 | 85.293 | 249.055 | -1,847.085 | -2,967.435 | -1,148.495 | -659.501 | 37.725 | 670.722 | 1,220.312 | 333.667 | 512.744 | 1,011.002 | 601.654 | 394.11 | 939.607 | 286.303 | -42.602 | -97.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 39,966.017 | 58,610.786 | 39,694.693 | 39,522.956 | 39,514.837 | 39,514.837 | 39,220.122 | 39,132.883 | 55,369.019 | 47,840.497 | 18,342.428 | 18,342.428 | 16,024.186 | 26,060.956 | 27,765.832 | 27,876.81 | 16,295.809 | 8,447.914 | 113.347 | 74.715 | 9,965.23 | -403.437 | 296.972 | -403.437 | 2,018.115 | 2,244.701 | 2,244.701 | 7,026.037 | 4,419.864 | -1,612.737 | 4,778.998 | -920.512 | 2,137.708 | 2,740.528 | 3,176.139 | 3,576.189 | 3,063.336 | 4,580.536 | 4,871.597 | 2,513.349 | 2,354.604 | 2,902.816 | 1,437.868 | 3,720.614 | 3,661.658 | 2,622.74 | 2,754.631 | 3,536.773 | 3,824.73 | 4,219.52 | 3,570.445 | 5,095.318 | 4,119.081 | 3,475.224 | 3,173.683 |
Total Shareholders Equity
| 143,954.739 | 136,468.998 | 134,631.893 | 136,744.054 | 126,803.482 | 121,134.494 | 121,344.357 | 119,783.564 | 110,734.272 | 104,668.281 | 79,416.558 | 74,941.127 | 68,808.966 | 73,775.545 | 69,460.862 | 66,912.518 | 63,466.091 | 41,904.763 | 46,246.731 | 45,352.106 | 44,760.579 | 62,657.189 | 59,334.695 | 55,699.791 | 46,791.043 | 35,536.593 | 31,225.047 | 27,663.831 | 25,094.155 | 23,603.541 | 24,687.702 | 23,201.027 | 22,759.286 | 25,349.56 | 25,187.74 | 25,220.519 | 24,272.843 | 26,346.432 | 25,613.693 | 24,336.23 | 38,312.09 | 38,573.576 | 29,207.654 | 28,626.412 | 34,723.866 | 34,085.163 | 34,023.247 | 33,980.929 | 33,838.344 | 33,738.9 | 33,598.838 | 34,273.088 | 32,875.043 | 32,731.214 | 31,784.724 |
Total Equity
| 145,992.646 | 138,475.598 | 136,618.546 | 138,743.725 | 128,706.853 | 121,341.013 | 121,549.317 | 119,987.007 | 110,925.921 | 104,991.544 | 79,605.55 | 75,125.033 | 68,839.823 | 73,825.156 | 69,499.336 | 66,946.38 | 63,492.178 | 41,921.978 | 46,246.731 | 45,556.92 | 44,863.387 | 62,758.179 | 59,438.352 | 55,980.412 | 47,492.133 | 35,664.974 | 31,333.407 | 27,749.572 | 25,181.796 | 23,715.512 | 24,801.295 | 23,306.943 | 22,891.401 | 25,470.025 | 25,298.526 | 25,352.622 | 24,398.294 | 26,462.383 | 25,739.434 | 24,454.881 | 38,419.179 | 38,672.58 | 29,325.207 | 28,733.674 | 34,822.376 | 34,185.662 | 34,115.789 | 34,087.077 | 33,940.325 | 33,833.677 | 33,688.191 | 34,379.392 | 32,967.859 | 32,822.323 | 31,871.036 |
Total Liabilities & Shareholders Equity
| 358,563.494 | 342,784.295 | 331,353.078 | 314,381.765 | 298,966.158 | 286,248.455 | 277,185.549 | 277,737.701 | 265,365.06 | 255,165.257 | 209,547.389 | 206,614.227 | 197,894.179 | 191,132.046 | 183,030.89 | 181,045.542 | 182,188.331 | 104,991.643 | 96,382.137 | 111,408.966 | 121,240.251 | 124,778.194 | 122,756.622 | 121,270.076 | 112,136.902 | 76,484.803 | 69,697.225 | 67,989.082 | 60,732.774 | 52,040.174 | 53,761.929 | 49,664.327 | 48,448.639 | 48,439.012 | 47,547.893 | 50,776.614 | 51,247.345 | 52,526.647 | 51,497.61 | 57,744.106 | 65,585.913 | 63,221.163 | 58,717.825 | 50,346.878 | 51,903.385 | 49,652.591 | 48,026.649 | 49,352.897 | 50,163.266 | 50,959.081 | 48,125.758 | 51,968.341 | 51,767.405 | 49,323.237 | 50,312.579 |