Qisda Corporation
TWSE:2352.TW
37.15 (TWD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2024 Q3 | 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
| 24,334.205 | 23,065.498 | 29,684.488 | 25,472.899 | 22,798.185 | 27,174.366 | 36,051.677 | 30,684.635 | 34,792.256 | 18,550.317 | 19,904.288 | 17,781.48 | 16,830.176 | 21,234.24 | 23,628.853 | 22,540.418 | 17,902.675 | 15,422.725 | 13,914.205 | 10,780.507 | 11,427.885 | 10,152.22 | 11,675.396 | 9,618.657 | 9,610.609 | 12,695.886 | 7,280.131 | 6,636.634 | 6,277.275 | 7,553.874 | 6,623.442 | 6,825.353 | 4,977.084 | 8,019.427 | 8,845.163 | 9,036.05 | 7,677.093 | 9,436.706 | 10,550.741 | 8,988.974 | 9,641.24 | 10,667.458 | 14,532.298 | 11,479.89 | 8,644.573 | 11,742.627 | 12,128.735 | 8,921.691 | 11,176.115 | 9,811.327 | 11,405.282 | 12,349.895 | 7,451.209 | 9,146.461 | 9,981.901 | 10,961.154 |
Short Term Investments
| 3,316.382 | 4,831.146 | 2,480.776 | 435.473 | 638.839 | 4,607.944 | 5,118.919 | 574.793 | 2,727.268 | 5,122.516 | 3,541.976 | 4,281.638 | 6,997.989 | 6,707.853 | 5,311.199 | 3,194.87 | 4,138.688 | 5,519.815 | 8,320.457 | 5,715.221 | 3,443.341 | 4,359.285 | 3,572.278 | 709.301 | 1,681.958 | 2,349.682 | 2,335.805 | 2,278.918 | 2,227.02 | 2,245.994 | 1,414.263 | 1,397.607 | 1,060.234 | 1,008.45 | 1,133.122 | 3,482.736 | 3,517.166 | 3,225.432 | 3,073.154 | 2,607.524 | 2,332.606 | 1,886.941 | 1,668.679 | 1,793.281 | 1,855.551 | 1,352.701 | 1,316.34 | 1,432.3 | 1,735.386 | 3,844.492 | 4,959.615 | 3,610.07 | 6,944.71 | 1,604.279 | 1,953.493 | 2,443.514 |
Cash and Short Term Investments
| 27,650.587 | 27,896.644 | 32,165.264 | 25,908.372 | 23,437.024 | 31,782.31 | 41,170.596 | 31,259.428 | 37,519.524 | 23,672.833 | 23,446.264 | 22,063.118 | 23,828.165 | 27,942.093 | 28,940.052 | 25,735.288 | 22,041.363 | 20,942.54 | 22,234.662 | 16,495.728 | 14,871.226 | 14,511.505 | 15,247.674 | 10,327.958 | 11,292.567 | 15,045.568 | 9,615.936 | 8,915.552 | 8,504.295 | 9,799.868 | 8,037.705 | 8,222.96 | 6,037.318 | 9,027.877 | 9,978.285 | 12,518.786 | 11,194.259 | 12,662.138 | 13,623.895 | 11,596.498 | 11,973.846 | 12,554.399 | 16,200.977 | 13,273.171 | 10,500.124 | 13,095.328 | 13,445.075 | 10,353.991 | 12,911.501 | 13,655.819 | 16,364.897 | 15,959.965 | 14,395.919 | 10,750.74 | 11,935.394 | 13,404.668 |
Net Receivables
| 40,944.068 | 41,329.301 | 39,491.43 | 39,363.966 | 42,277.927 | 40,451.159 | 40,559.294 | 42,807.999 | 50,556.152 | 49,283.934 | 37,192.636 | 34,639.861 | 35,091.935 | 34,949.774 | 32,266.412 | 38,372.33 | 36,997.342 | 29,318.321 | 26,268.258 | 32,169.47 | 31,255.195 | 29,467.072 | 28,538.202 | 28,713.176 | 26,987.102 | 30,365.423 | 27,360.487 | 28,510.24 | 25,086.358 | 27,689.407 | 25,226.467 | 25,512.951 | 26,542.915 | 26,422.884 | 24,800.544 | 25,419.374 | 26,970.531 | 25,297.358 | 27,668.396 | 29,142.675 | 29,486.648 | 26,094.776 | 21,208.777 | 16,947.513 | 18,090.487 | 18,332.714 | 17,842.879 | 12,366.568 | 13,813.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 41,577.904 | 38,944.297 | 36,652.342 | 37,931.141 | 38,385.592 | 35,844.533 | 39,655.884 | 43,870.428 | 53,392.349 | 56,231.368 | 56,378.609 | 50,147.906 | 47,994.397 | 42,007.78 | 35,897.298 | 35,139.333 | 32,710.99 | 26,990.991 | 25,024.196 | 27,890.837 | 26,597.458 | 22,578.948 | 22,339.037 | 25,063.054 | 23,062.318 | 20,969.999 | 18,813.42 | 20,179.338 | 20,323.61 | 19,844.86 | 15,840.004 | 17,065.196 | 16,412.431 | 15,344.305 | 14,152.704 | 16,386.78 | 17,747.47 | 17,721.402 | 17,217.548 | 17,772.185 | 16,873.524 | 14,701.666 | 14,456.329 | 14,671.779 | 14,780.564 | 14,498.595 | 12,987.585 | 15,015.038 | 15,747.861 | 15,135.823 | 13,302.918 | 14,749.53 | 16,434.987 | 16,995.856 | 17,517.696 | 16,443.77 |
Other Current Assets
| 4,011.142 | 3,749.278 | 3,851.655 | 4,806.919 | 3,729.394 | 3,139.102 | 3,144.514 | 2,929.967 | 3,657.267 | 3,021.547 | 3,661.285 | 3,069.555 | 3,299.941 | 4,153.626 | 3,761.658 | 3,076.818 | 3,217.804 | 2,417.93 | 1,901.812 | 1,776.711 | 1,986.249 | 2,045.382 | 2,516.685 | 2,089.503 | 2,691.351 | 2,160.021 | 2,144.01 | 1,928.422 | 1,831.212 | 1,618.188 | 1,297.452 | 1,467.073 | 1,634.174 | 1,544.671 | 1,418.231 | 1,503.817 | 1,496.453 | 1,328.813 | 1,190.615 | 1,504.41 | 1,509.593 | 1,513.136 | 1,836.391 | 2,289.11 | 2,236.333 | 2,495.968 | 2,430.527 | 17,009.8 | 18,789.953 | 18,229.592 | 19,052.35 | 17,319.699 | 19,066.793 | 17,844.47 | 19,307.377 | 16,645.468 |
Total Current Assets
| 114,183.701 | 111,919.52 | 112,160.691 | 108,010.398 | 107,829.937 | 111,217.104 | 124,530.288 | 120,867.822 | 145,125.292 | 132,209.682 | 120,678.794 | 109,920.44 | 110,214.438 | 109,053.273 | 100,865.42 | 102,323.769 | 94,967.499 | 79,669.782 | 75,428.928 | 78,332.746 | 74,710.128 | 68,602.907 | 68,641.598 | 66,193.691 | 64,033.338 | 68,541.011 | 57,933.853 | 59,533.552 | 55,745.475 | 58,952.323 | 50,401.628 | 52,268.18 | 50,626.838 | 52,339.737 | 50,349.764 | 55,828.757 | 57,408.713 | 57,009.711 | 59,700.454 | 60,015.768 | 59,843.611 | 54,863.977 | 53,702.474 | 47,181.573 | 45,607.508 | 48,422.605 | 46,706.066 | 42,378.829 | 47,449.315 | 47,021.234 | 48,720.165 | 48,029.194 | 49,897.699 | 45,591.066 | 48,760.467 | 46,493.906 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 48,133.558 | 48,164.597 | 47,160.634 | 45,611.609 | 46,423 | 45,583.42 | 46,133.192 | 41,649.326 | 40,885.74 | 39,772.655 | 39,153.094 | 37,650.924 | 36,346.134 | 35,988.639 | 35,270.367 | 34,894.784 | 34,406.412 | 28,121.472 | 27,528.554 | 27,418.514 | 26,141.912 | 24,639.784 | 24,907.214 | 21,013.038 | 20,227.466 | 19,896.836 | 19,673.249 | 19,991.519 | 19,083.857 | 18,873.244 | 18,395.953 | 18,860.162 | 18,813.143 | 19,303.846 | 19,220.219 | 19,545.376 | 19,707.276 | 19,159.71 | 19,464.865 | 19,892.498 | 19,686.197 | 19,475.599 | 19,886.643 | 20,175.295 | 19,931.847 | 20,265.398 | 20,550.932 | 21,748.563 | 21,145.78 | 21,282.431 | 20,173.826 | 20,727.023 | 20,186.539 | 19,464.635 | 20,023.492 | 20,013.434 |
Goodwill
| 6,724.275 | 6,160.776 | 6,091.728 | 5,920.8 | 5,915.704 | 5,913.109 | 5,967.755 | 5,895.785 | 5,878.378 | 5,880.892 | 5,872.878 | 5,751.632 | 5,575.774 | 5,584.732 | 5,335.889 | 5,271.152 | 5,304.917 | 3,163.488 | 2,957.453 | 2,976.567 | 2,832.769 | 2,680.568 | 2,688.29 | 2,659.509 | 2,537.496 | 2,514.076 | 2,485.565 | 2,477.685 | 813.139 | 813.139 | 24.876 | 24.876 | 24.876 | 24.876 | 24.876 | 49.093 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 13.576 | 16.96 | 2,942.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,154.552 | 9,554.571 | 3,515.07 | 3,592.053 | 3,804.189 | 3,990.613 | 4,152.42 | 4,331.871 | 4,522.436 | 4,695.77 | 4,767.499 | 4,787.155 | 4,626.091 | 4,766.025 | 3,744.334 | 3,847.743 | 3,964.016 | 2,332.802 | 2,017.376 | 2,092.544 | 2,893.655 | 2,189.168 | 2,274.339 | 2,335.154 | 2,449.18 | 2,430.837 | 2,490.836 | 2,526.765 | 843 | 867.548 | 167.639 | 178.016 | 181.539 | 216.462 | 173.109 | 149.206 | 202.923 | 139.69 | 170.364 | 194.852 | 155.076 | 155.943 | 173.479 | 161.232 | 178.988 | 173.795 | 139.577 | 162.001 | 2,972.372 | 0 | 0 | 0 | 0 | 0 | 2,969.33 | 2,936.291 |
Goodwill and Intangible Assets
| 10,878.827 | 9,554.571 | 9,606.798 | 9,512.853 | 9,719.893 | 9,903.722 | 10,120.175 | 10,227.656 | 10,400.814 | 10,576.662 | 10,640.377 | 10,538.787 | 10,201.865 | 10,350.757 | 9,080.223 | 9,118.895 | 9,268.933 | 5,496.29 | 4,974.829 | 5,069.111 | 5,726.424 | 4,869.736 | 4,962.629 | 4,994.663 | 4,986.676 | 4,944.913 | 4,976.401 | 5,004.45 | 1,656.139 | 1,680.687 | 192.515 | 202.892 | 206.415 | 241.338 | 197.985 | 198.299 | 216.499 | 153.266 | 183.94 | 208.428 | 168.652 | 169.519 | 187.055 | 174.808 | 192.564 | 187.371 | 156.537 | 3,104.127 | 2,972.372 | 3,028.902 | 3,132.923 | 3,216.34 | 3,104.08 | 2,907.95 | 2,969.33 | 2,936.291 |
Long Term Investments
| 23,050.645 | 23,334.562 | 23,426.63 | 21,979.736 | 21,109.69 | 17,958.575 | 14,525.102 | 16,778.152 | 15,279.337 | 13,918.631 | 17,860.987 | 19,290.77 | 11,954.652 | 15,247.712 | 15,155.105 | 15,631.846 | 13,620.965 | 14,018.694 | 9,970.081 | 13,662.293 | 16,462.272 | 15,575.622 | 17,186.592 | 19,597.235 | 18,389.686 | 17,373.195 | 18,043.513 | 15,325.231 | 15,845.006 | 15,026.03 | 15,946.76 | 15,462.444 | 15,118.312 | 14,947.474 | 15,428.679 | 13,440.236 | 14,110.065 | 13,872.558 | 14,329.323 | 14,851.482 | 14,492.748 | 14,307.765 | 14,466.035 | 14,267.806 | 13,940.877 | 14,257.786 | 14,449.6 | 14,883.357 | 15,723.642 | 13,115.545 | 12,949.831 | 15,242.963 | 13,407.356 | 23,807.272 | 24,648.001 | 25,602.461 |
Tax Assets
| 2,475.938 | 2,456.147 | 2,390.379 | 2,205.533 | 2,093.289 | 2,079.652 | 2,078.762 | 2,055.261 | 1,837.648 | 1,722.316 | 1,755.738 | 1,733.297 | 1,670.551 | 1,711.52 | 1,727.849 | 1,727.832 | 1,840.338 | 1,596.261 | 1,615.771 | 1,607.147 | 1,911.65 | 1,863.105 | 1,861.674 | 1,829.762 | 1,705.954 | 1,681.713 | 1,684.555 | 1,676.767 | 1,761.723 | 1,761.379 | 1,712.732 | 1,725.549 | 1,743.229 | 1,771.067 | 1,771.644 | 1,775.567 | 1,841.77 | 1,829.499 | 1,790.274 | 1,802.527 | 1,742.545 | 1,735.288 | 1,595.31 | 1,594.881 | 1,548.429 | 1,549.199 | 1,574.007 | 1,139.482 | 1,306.897 | 1,257.301 | 1,206.591 | 1,058.981 | 897.657 | 862.987 | 949.306 | 1,071.144 |
Other Non-Current Assets
| 518.824 | 393.706 | 385.74 | 1,103.508 | 1,851.256 | 5,809.179 | 6,505.368 | 1,807.314 | 3,964.702 | 6,339.363 | 7,364.987 | 8,076.377 | 10,629.724 | 10,561.021 | 9,116.332 | 7,114.823 | 7,876.989 | 9,297.781 | 12,149.028 | 9,936.682 | 7,342.673 | 8,063.541 | 7,314.554 | 6,178.894 | 7,133.261 | 8,009.136 | 8,025.654 | 7,407.897 | 7,400.659 | 7,381.946 | 6,499.589 | 6,792.983 | 6,543.928 | 6,709.509 | 6,953.816 | 9,455.596 | 9,618.518 | 9,136.395 | 9,107.886 | 8,749.427 | 8,354.692 | 7,792.732 | 7,287.434 | 7,217.966 | 7,222.224 | 6,578.185 | 6,357.489 | 3,088.057 | 3,349.436 | 5,502.186 | 6,316.916 | 4,911.271 | 8,408.145 | 3,072.894 | 3,161.915 | 3,454.801 |
Total Non-Current Assets
| 85,057.792 | 83,903.583 | 82,970.181 | 80,413.239 | 81,197.128 | 81,334.548 | 79,362.599 | 72,517.709 | 72,368.241 | 72,329.627 | 76,775.183 | 77,290.155 | 70,802.926 | 73,859.649 | 70,349.876 | 68,488.18 | 67,013.637 | 58,530.498 | 56,238.263 | 57,693.747 | 57,584.931 | 55,011.788 | 56,232.663 | 53,613.592 | 52,443.043 | 51,905.793 | 52,403.372 | 49,405.864 | 45,747.384 | 44,723.286 | 42,747.549 | 43,044.03 | 42,425.027 | 42,973.234 | 43,572.343 | 44,415.074 | 45,494.128 | 44,151.428 | 44,876.288 | 45,504.362 | 44,444.834 | 43,480.903 | 43,422.477 | 43,430.756 | 42,835.941 | 42,837.939 | 43,088.565 | 43,963.586 | 44,498.127 | 44,186.365 | 43,780.087 | 45,156.578 | 46,003.777 | 50,115.738 | 51,752.044 | 53,078.131 |
Total Assets
| 199,241.493 | 195,823.103 | 195,130.872 | 188,423.637 | 189,027.065 | 192,551.652 | 203,892.887 | 193,385.531 | 217,493.533 | 204,539.309 | 197,453.977 | 187,210.595 | 181,017.364 | 182,912.922 | 171,215.296 | 170,811.949 | 161,981.136 | 138,200.28 | 131,667.191 | 136,026.493 | 132,295.059 | 123,614.695 | 124,874.261 | 119,807.283 | 116,476.381 | 120,446.804 | 110,337.225 | 108,939.416 | 101,492.859 | 103,675.609 | 93,149.177 | 95,312.21 | 93,051.865 | 95,312.971 | 93,922.107 | 100,243.831 | 102,902.841 | 101,161.139 | 104,576.742 | 105,520.13 | 104,288.445 | 98,344.88 | 97,124.951 | 90,612.329 | 88,443.449 | 91,260.544 | 89,794.631 | 86,342.415 | 91,947.442 | 91,207.599 | 92,500.252 | 93,185.772 | 95,901.476 | 95,706.804 | 100,512.511 | 99,572.037 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 32,355.834 | 32,584.451 | 27,933.92 | 30,468.078 | 33,068.474 | 29,596.801 | 27,910.18 | 29,037.962 | 36,500.652 | 41,124.173 | 43,128.326 | 40,785.107 | 38,546.794 | 40,175.495 | 36,913.638 | 40,526.32 | 36,263.972 | 29,802.233 | 25,241.162 | 30,847.623 | 29,280.357 | 26,284.496 | 26,304.706 | 30,703.73 | 29,469.921 | 29,197.072 | 25,396.385 | 25,869.496 | 24,950.559 | 25,212.862 | 23,031.5 | 27,009.477 | 25,487.4 | 24,556.517 | 22,566.65 | 25,333.122 | 25,946.581 | 24,436.188 | 25,309.017 | 28,840.438 | 29,080.716 | 24,696.519 | 23,352.526 | 24,523.469 | 23,148.92 | 23,149.466 | 19,918.5 | 21,344.707 | 23,199.399 | 21,859.702 | 21,149.034 | 21,955.871 | 21,179.194 | 20,468.133 | 24,853.633 | 24,094.396 |
Short Term Debt
| 37,936.871 | 32,560.03 | 38,677.615 | 32,040.075 | 29,949.422 | 25,166.294 | 32,475.978 | 28,336.416 | 43,107.966 | 38,154.928 | 34,686.167 | 25,937.595 | 32,935.633 | 25,255.693 | 24,030.977 | 22,650.014 | 24,996.259 | 20,661.686 | 24,342.598 | 20,708.868 | 24,686.979 | 20,937.5 | 27,434.973 | 17,148.009 | 20,940.971 | 19,775.961 | 19,565.329 | 17,966.293 | 18,571.429 | 17,565.663 | 14,441.208 | 12,416.769 | 16,151.134 | 13,609.982 | 16,888.022 | 16,777.471 | 21,014.867 | 17,949.276 | 20,895.07 | 17,356.333 | 17,844.186 | 20,557.142 | 24,466.664 | 13,924.04 | 16,837.045 | 14,576.309 | 18,795.356 | 10,278.429 | 12,312.431 | 13,257.974 | 12,511.084 | 10,227.09 | 12,477.413 | 7,508.127 | 8,147.763 | 5,107.529 |
Tax Payables
| 0 | 1,898.261 | 2,007.809 | 1,731.112 | 2,212.516 | 2,025.993 | 4,799.027 | 4,448.014 | 5,935.625 | 1,812.741 | 1,813.703 | 1,540.749 | 2,039.061 | 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 |
Deferred Revenue
| 3,185.063 | 2,765.487 | 3,106.061 | 3,035.848 | 19,463.581 | 25,753.821 | 2,952.491 | 2,798.32 | 2,546.409 | 2,364.797 | 2,277.66 | 17,847.567 | 16,596.601 | 21,402.141 | 15,513.629 | 16,516.256 | 14,507.573 | 13,770.227 | 10,668.939 | 11,943.245 | 12,108.262 | 13,350.133 | 11,065.242 | 11,372.912 | 10,968.149 | 14,283.952 | 10,040.937 | 11,608.434 | 10,862.526 | 13,237.298 | 9,554.373 | 10,457.456 | 9,650.538 | 11,287.064 | 8,659.805 | 9,293.386 | 9,268 | 11,026.085 | 9,260.774 | 10,279.136 | 10,537.612 | 9,946.032 | 8,689.294 | 9,566.89 | 8,721.744 | 8,670.579 | 8,132.799 | 234.558 | 134.123 | 65.194 | 181.277 | 67.307 | 190.965 | 131.673 | 0 | 0 |
Other Current Liabilities
| 17,562.169 | 22,506.501 | 21,481.064 | 19,724.519 | 3,628.9 | 3,716.716 | 28,305.717 | 24,470.922 | 25,323.931 | 27,289.038 | 24,864.855 | 3,763.202 | 3,664.531 | 3,525.395 | 3,196.712 | 3,136.644 | 2,949.992 | 2,259.767 | 2,297.81 | 2,207.5 | 2,195.488 | 2,227.259 | 2,070.111 | 2,111.07 | 2,042.485 | 1,976.68 | 2,049.759 | 893.907 | 823.52 | 680.254 | 740.11 | 745.703 | 646.749 | 640.951 | 637.845 | 671.409 | 634.204 | 578.882 | 598.669 | 625.377 | 736.581 | 642.36 | 796.11 | 693.284 | 682.579 | 794.943 | 606.247 | 9,909.873 | 9,591.445 | 10,005.19 | 9,618.303 | 11,426.512 | 11,558.15 | 13,338.835 | 12,996.257 | 14,098.105 |
Total Current Liabilities
| 91,039.937 | 90,416.469 | 91,198.66 | 85,268.52 | 86,110.377 | 84,233.632 | 91,644.366 | 84,643.62 | 107,478.958 | 108,932.936 | 104,957.008 | 88,333.471 | 91,743.559 | 90,358.724 | 79,654.956 | 82,829.234 | 78,717.796 | 66,493.913 | 62,550.509 | 65,707.236 | 68,271.086 | 62,799.388 | 66,875.032 | 61,335.721 | 63,421.526 | 65,233.665 | 57,052.41 | 56,338.13 | 55,208.034 | 56,696.077 | 47,767.191 | 50,629.405 | 51,935.821 | 50,094.514 | 48,752.322 | 52,075.388 | 56,863.652 | 53,990.431 | 56,063.53 | 57,101.284 | 58,199.095 | 55,842.053 | 57,304.594 | 48,707.683 | 49,390.288 | 47,191.297 | 47,452.902 | 41,767.567 | 45,237.398 | 45,188.06 | 43,459.698 | 43,676.78 | 45,405.722 | 41,446.768 | 45,997.653 | 43,300.03 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 38,018.851 | 35,156.302 | 34,170.629 | 33,045.508 | 34,859.666 | 36,090.312 | 40,258.602 | 37,068.391 | 38,573.898 | 31,639.139 | 26,858.2 | 28,227.089 | 25,986.168 | 27,213.942 | 25,630.018 | 23,932.394 | 19,441.507 | 20,564.803 | 17,381.252 | 18,281.119 | 14,107.238 | 15,920.454 | 13,566.783 | 16,251.544 | 12,932.045 | 16,296.78 | 12,882.281 | 13,036.848 | 10,184.766 | 12,367.856 | 10,801.161 | 10,162.622 | 8,362.085 | 13,018.552 | 12,219.066 | 15,254.059 | 13,654.753 | 16,167.847 | 15,478.129 | 14,943.27 | 14,380.59 | 12,484.198 | 10,490.77 | 17,299.027 | 15,694.881 | 21,026.592 | 19,799.618 | 22,435.632 | 23,130.119 | 20,726.428 | 22,350.233 | 23,118.048 | 21,850.167 | 25,476.231 | 25,340.756 | 25,238.731 |
Deferred Revenue Non-Current
| 2,034.536 | 2,150.669 | 2,160.207 | 1,863.813 | 808.124 | 796.587 | 0 | 0 | 0 | 0 | 0 | 841.352 | 758.883 | 754.238 | 765.714 | 765.724 | 751.43 | 701.026 | 704.894 | 705.233 | 720.748 | 747 | 772.223 | 717.354 | 639.851 | 620.078 | 534.203 | 573.294 | 639.843 | 672.949 | 658.465 | 656.632 | 769.795 | 772.748 | 781.265 | 784.043 | 880.089 | 842.416 | 786.304 | 1,762.485 | 1,797.709 | 1,781.134 | 1,773.397 | 707.059 | 761.387 | 828.074 | 984.104 | 970.846 | 973.436 | 963.847 | 966.112 | 968.358 | 0 | 966.347 | 0 | 4.846 |
Deferred Tax Liabilities Non-Current
| 2,765.191 | 2,632.547 | 2,661.187 | 2,520.226 | 2,188.895 | 2,226.601 | 2,217.887 | 2,001.389 | 1,829.751 | 2,338.651 | 2,435.174 | 2,355.169 | 1,774.209 | 1,813.53 | 1,648.149 | 1,674.51 | 1,525.746 | 1,030.195 | 967.315 | 976.539 | 808.976 | 664.835 | 671.734 | 678.632 | 538.257 | 529.757 | 529.392 | 528.599 | 235.837 | 239.467 | 119.526 | 121.108 | 70.097 | 68.089 | 70.72 | 68.402 | 115.357 | 118 | 138.905 | 147.213 | 92.177 | 94.079 | 94.341 | 93.388 | 109.68 | 111.239 | 112.143 | 38.635 | 63.227 | 62.603 | 77.695 | 63.09 | 0 | 89.668 | 0 | 89.387 |
Other Non-Current Liabilities
| 1,701.032 | 1,675.802 | 1,658.065 | 1,631.998 | 921.725 | 840.9 | 1,694.468 | 1,734.7 | 1,964.593 | 1,904.349 | 2,138.176 | 1,290.751 | 1,397.808 | 1,366.153 | 2,198.319 | 2,646.867 | 2,535.456 | 2,248.716 | 2,274.364 | 2,320.772 | 2,251.315 | 2,292.459 | 953.064 | 964.386 | 905.985 | 916.688 | 888.164 | 918.059 | 871.77 | 898.049 | 792.218 | 797.112 | 731.106 | 688.841 | 683.044 | 691.216 | 609.302 | 582.74 | 547.386 | 531.415 | 395.916 | 380.632 | 405.732 | 380.464 | 424.744 | 408.425 | 446.366 | 683.892 | 739.491 | 748.947 | 891.295 | 984.838 | 1,902.656 | 969.107 | 2,026.308 | 2,013.974 |
Total Non-Current Liabilities
| 44,519.61 | 41,615.32 | 40,650.088 | 39,061.545 | 38,778.41 | 39,954.4 | 44,170.957 | 40,804.48 | 42,368.242 | 35,882.139 | 31,431.55 | 32,714.361 | 29,917.068 | 31,147.863 | 30,242.2 | 29,019.495 | 24,254.139 | 24,544.74 | 21,327.825 | 22,283.663 | 17,888.277 | 19,624.748 | 15,963.804 | 18,611.916 | 15,016.138 | 18,363.303 | 14,834.04 | 15,056.8 | 11,932.216 | 14,178.321 | 12,371.37 | 11,737.474 | 9,933.083 | 14,548.23 | 13,754.095 | 16,797.72 | 15,259.501 | 17,711.003 | 16,950.724 | 17,384.383 | 16,666.392 | 14,740.043 | 12,764.24 | 18,479.938 | 16,990.692 | 22,374.33 | 21,342.231 | 24,129.005 | 24,906.273 | 22,501.825 | 24,285.335 | 25,134.334 | 23,752.823 | 27,501.353 | 27,367.064 | 27,346.938 |
Total Liabilities
| 135,559.547 | 132,031.789 | 131,848.748 | 124,330.065 | 124,888.787 | 124,188.032 | 135,815.323 | 125,448.1 | 149,847.2 | 144,815.075 | 136,388.558 | 121,047.832 | 121,660.627 | 121,506.587 | 109,897.156 | 111,848.729 | 102,971.935 | 91,038.653 | 83,878.334 | 87,990.899 | 86,159.363 | 82,424.136 | 82,838.836 | 79,947.637 | 78,437.664 | 83,596.968 | 71,886.45 | 71,394.93 | 67,140.25 | 70,874.398 | 60,138.561 | 62,366.879 | 61,868.904 | 64,642.744 | 62,506.417 | 68,873.108 | 72,123.153 | 71,701.434 | 73,014.254 | 74,485.667 | 74,865.487 | 70,582.096 | 70,068.834 | 67,187.621 | 66,380.98 | 69,565.627 | 68,795.133 | 65,896.572 | 70,143.671 | 67,689.885 | 67,745.033 | 68,811.114 | 69,158.545 | 68,948.121 | 73,364.717 | 70,646.968 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,894.429 | 0 | 0 | 0 | 0 | 0 | 801.907 | 0 | 299.397 | 0 | 0 | 1,069.801 | 0 | 0 | 1,264.645 | 1,237.048 | 1,274.222 | 1,037.502 | 608.508 | 0 | 0 | 0 | 168.422 | 304.647 | 0 | 571.412 | 383.98 | 0 | 0 | 290.27 | 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
| 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,667.82 | 19,282.176 | 19,282.176 |
Retained Earnings
| 12,706.601 | 11,803.806 | 9,526.699 | 11,422.828 | 18,288.609 | 21,717.486 | 20,693.214 | 24,185.472 | 23,826.832 | 17,468.461 | 16,394.991 | 20,777.515 | 19,654.724 | 18,218.659 | 17,330.097 | 15,742.825 | 14,420.088 | 12,370.078 | 12,896.515 | 12,663.994 | 12,025.135 | 11,015.03 | 11,645.641 | 10,801.845 | 9,762.134 | 8,567.529 | 10,425.521 | 9,501.437 | 8,084.817 | 6,805.633 | 8,036.58 | 6,806.202 | 5,205.934 | 3,775.424 | 4,059.589 | 3,545.665 | 3,289.742 | 2,716.538 | 3,176.561 | 2,426.89 | 1,708.69 | 669.935 | -162.917 | -447.263 | -1,109.762 | -1,451.985 | -1,823.033 | -4,232.396 | -3,160.67 | -2,049.915 | -1,720.259 | -2,232.017 | -221.78 | 124.762 | 1,945.745 | 3,128.697 |
Accumulated Other Comprehensive Income/Loss
| 4,790.907 | 5,771.4 | 7,288.123 | 5,966.71 | 6,615.82 | 6,579.964 | 1,332.223 | -801.907 | 0.295 | -299.397 | 2,030.518 | 3,070.799 | -1,069.801 | 2,401.567 | 2,948.87 | -1,264.645 | -1,237.048 | -1,274.222 | -1,037.502 | -608.508 | 62.036 | 368.537 | 313.524 | -168.422 | -304.647 | 5.803 | -571.412 | -383.98 | 164.487 | 38.317 | -290.27 | 858.692 | 808.945 | 1,403.001 | 1,528.497 | 1,879.359 | 1,949.658 | 992.104 | 1,955.78 | 2,072.349 | 1,433.008 | 947.85 | 1,419.574 | 1,331.522 | 930.61 | 1,101.52 | 997.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -706.288 | -1,894.429 | 0 | 0 | -7,370.801 | -7,378.724 | -2,309.081 | -3,126.978 | -2,424.511 | -2,720.619 | -2,056.326 | -2,059.711 | -3,183.313 | -2,115.71 | -962.482 | 614.856 | 668.171 | 780.724 | 1,043.966 | 1,612.145 | 2,196.048 | 2,180.059 | 2,134.154 | 1,977.654 | 1,881.521 | 2,213.487 | 1,604.94 | 1,789.653 | 2,137.738 | 2,139.613 | 1,855.152 | 2,177.332 | 2,128.457 | 2,189.054 | 2,183.406 | 2,179.038 | 1,939.137 | 1,940.718 | 2,000.328 | 2,119.958 | 2,013.524 | 1,999.283 | 1,735.34 | -0.213 | -0.213 | -0.213 | 14.567 | 2,953.2 | 3,179.256 | 3,523.32 | 4,183.895 | 4,095.815 | 3,938.295 | 3,650.599 | 2,818.722 | 3,206.097 |
Total Shareholders Equity
| 36,459.04 | 37,243.026 | 36,482.642 | 37,057.358 | 37,201.448 | 40,586.546 | 39,384.176 | 40,726.314 | 41,070.436 | 34,415.662 | 36,037.003 | 41,456.423 | 36,139.231 | 38,172.336 | 38,984.305 | 36,025.501 | 34,756.079 | 32,818.622 | 33,608.301 | 33,943.959 | 33,951.039 | 33,231.446 | 33,761.139 | 32,447.319 | 31,311.475 | 30,454.639 | 31,698.281 | 30,958.91 | 30,054.862 | 28,651.383 | 29,559.552 | 29,510.046 | 27,811.156 | 27,035.299 | 27,439.312 | 27,271.882 | 26,846.357 | 25,317.18 | 26,800.489 | 26,287.017 | 24,823.042 | 23,284.888 | 22,659.817 | 20,551.866 | 19,488.455 | 19,317.142 | 18,856.917 | 18,388.624 | 19,686.406 | 21,141.225 | 22,131.456 | 21,531.618 | 23,384.335 | 23,443.181 | 24,046.643 | 25,616.97 |
Total Equity
| 63,681.946 | 63,791.314 | 63,282.124 | 64,093.572 | 64,138.278 | 68,363.62 | 68,077.564 | 67,937.431 | 67,646.333 | 59,724.234 | 61,065.419 | 66,162.763 | 59,356.737 | 61,406.335 | 61,318.14 | 58,963.22 | 59,009.201 | 47,161.627 | 47,788.857 | 48,035.594 | 46,135.696 | 41,190.559 | 42,035.425 | 39,859.646 | 38,038.717 | 36,849.836 | 38,450.775 | 37,544.486 | 34,352.609 | 32,801.211 | 33,010.616 | 32,945.331 | 31,182.961 | 30,670.227 | 31,415.69 | 31,370.723 | 30,779.688 | 29,459.705 | 31,562.488 | 31,034.463 | 29,422.958 | 27,762.784 | 27,056.117 | 23,424.708 | 22,062.469 | 21,694.917 | 20,999.498 | 20,445.843 | 21,803.771 | 23,517.714 | 24,755.219 | 24,374.658 | 26,742.931 | 26,758.683 | 27,147.794 | 28,925.069 |
Total Liabilities & Shareholders Equity
| 199,241.493 | 195,823.103 | 195,130.872 | 188,423.637 | 189,027.065 | 192,551.652 | 203,892.887 | 193,385.531 | 217,493.533 | 204,539.309 | 197,453.977 | 187,210.595 | 181,017.364 | 182,912.922 | 171,215.296 | 170,811.949 | 161,981.136 | 138,200.28 | 131,667.191 | 136,026.493 | 132,295.059 | 123,614.695 | 124,874.261 | 119,807.283 | 116,476.381 | 120,446.804 | 110,337.225 | 108,939.416 | 101,492.859 | 103,675.609 | 93,149.177 | 95,312.21 | 93,051.865 | 95,312.971 | 93,922.107 | 100,243.831 | 102,902.841 | 101,161.139 | 104,576.742 | 105,520.13 | 104,288.445 | 98,344.88 | 97,124.951 | 90,612.329 | 88,443.449 | 91,260.544 | 89,794.631 | 86,342.415 | 91,947.442 | 91,207.599 | 92,500.252 | 93,185.772 | 95,901.476 | 95,706.804 | 100,512.511 | 99,572.037 |