Tatung Co., Ltd.
TWSE:2371.TW
45.15 (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
| 21,631.563 | 21,569.79 | 23,270.979 | 11,753.649 | 12,466.483 | 12,197.603 | 14,176.071 | 7,956.365 | 8,837.709 | 8,546.579 | 8,296.327 | 7,204.683 | 7,258.69 | 6,997.083 | 8,279.052 | 7,926.455 | 8,735.051 | 8,532.762 | 10,329.641 | 6,359.625 | 7,955.241 | 13,568.13 | 8,973.572 | 21,716.758 | 27,968.101 | 32,639.276 | 31,980.276 | 30,167.519 | 35,517.771 | 42,836.028 | 42,687.252 | 71,018.947 | 26,890.725 | 27,888.019 | 27,131.458 | 21,842.91 | 27,658.809 | 29,418.129 | 30,140.282 | 25,811.6 | 24,054.498 | 28,816.852 | 23,193.105 | 22,219.85 | 26,000.007 | 26,438.772 | 24,602.889 | 26,623.359 | 24,003.662 | 28,680.675 | 31,180.922 | 31,313.694 | 26,824.357 | 35,321.551 | 30,962.303 |
Short Term Investments
| 10,991.19 | 2,044.146 | 2,833.21 | 11,742 | 12,629.397 | 10,593.793 | 10,750.235 | 5,054.687 | 4,990.584 | 5,357.192 | 5,026.559 | 5,659.438 | 5,558.001 | 4,208.908 | 4,279.999 | 4,461.074 | 4,871.496 | 5,008.806 | 4,806.544 | 4,227.821 | 4,566.123 | 4,228.743 | 4,546.094 | 28,740.391 | 29,403.528 | 29,262.85 | 26,464.693 | 26,953.725 | 22,245.661 | 23,598.192 | 41,759.617 | 24,785.368 | 26,799.194 | 29,165.85 | 20,950.244 | 17,266.204 | 14,069.192 | 14,633.535 | 9,502.513 | 8,156.124 | 9,266.747 | 10,691.634 | 7,968.944 | 8,102.431 | 8,020.539 | 5,419.758 | 939.044 | 1,056.18 | 994.324 | 984.342 | 782.491 | 898.579 | 882.749 | 1,022.714 | 1,363.169 |
Cash and Short Term Investments
| 23,492.259 | 23,613.936 | 26,104.189 | 23,495.649 | 25,095.88 | 22,791.396 | 24,926.306 | 13,011.052 | 13,828.293 | 13,903.771 | 13,322.886 | 12,864.121 | 12,816.691 | 11,205.991 | 12,559.051 | 12,387.529 | 13,606.547 | 13,541.568 | 15,136.185 | 10,587.446 | 12,521.364 | 17,796.873 | 13,519.666 | 50,457.149 | 57,371.629 | 61,902.126 | 58,444.969 | 57,121.244 | 57,763.432 | 66,434.22 | 84,446.869 | 95,804.315 | 53,689.919 | 57,053.869 | 48,081.702 | 39,109.114 | 41,728.001 | 44,051.664 | 39,642.795 | 33,967.724 | 33,321.245 | 39,508.486 | 31,162.049 | 30,322.281 | 34,020.546 | 31,858.53 | 25,541.933 | 27,679.539 | 24,997.986 | 29,665.017 | 31,963.413 | 32,212.273 | 27,707.106 | 36,344.265 | 32,325.472 |
Net Receivables
| 10,345.513 | 8,824.386 | 8,226.426 | 7,957.171 | 8,406.557 | 7,894.829 | 9,388.454 | 5,733.282 | 7,359.577 | 7,279.168 | 6,828.247 | 7,400.591 | 7,440.374 | 6,695.761 | 6,233.449 | 6,928.516 | 6,929.795 | 6,913.457 | 7,404.316 | 12,714.382 | 8,164.991 | 8,204.716 | 9,847.866 | 11,272.245 | 11,168.033 | 9,685.72 | 9,966.434 | 11,297.036 | 11,476.417 | 11,111.987 | 12,552.88 | 15,208.561 | 19,974.203 | 11,422.963 | 12,455.474 | 20,956.257 | 19,595.824 | 15,266.462 | 17,775.083 | 17,867.829 | 18,982.318 | 19,688.243 | 18,020.339 | 25,362.448 | 17,340.759 | 15,145.599 | 14,091.628 | 15,994.17 | 27,893.661 | 0 | 27,095.623 | 28,158.431 | 31,914.041 | 31,405.847 | 31,276.038 |
Inventory
| 20,586.7 | 19,594.883 | 19,410.495 | 21,330.695 | 19,543.961 | 19,111.885 | 19,908.171 | 15,096.852 | 14,503.224 | 13,692.807 | 13,687.604 | 12,771.64 | 13,400.728 | 13,262.955 | 13,585.195 | 13,001.171 | 13,697.787 | 14,213.739 | 16,108.697 | 18,302.851 | 17,677.071 | 17,438.055 | 18,797.871 | 20,259.905 | 18,962.79 | 17,117.546 | 16,000.338 | 16,667.036 | 16,178.797 | 16,147.985 | 16,933.72 | 17,171.548 | 17,538.419 | 17,997.349 | 19,108.788 | 19,238.396 | 19,164.907 | 19,131.048 | 21,735.744 | 22,935.303 | 22,083.585 | 20,526.551 | 22,097.965 | 22,107.286 | 22,228.893 | 20,018.606 | 24,494.366 | 22,204.234 | 22,908.708 | 22,744.449 | 24,151.331 | 27,998.927 | 29,274.597 | 26,582.727 | 25,860.953 |
Other Current Assets
| 9,499.103 | 9,201.883 | 12,201.879 | 12,169.388 | 12,600.743 | 10,597.466 | 1,697.626 | 8,105.271 | 9,631.444 | 9,070.851 | 8,121.954 | 8,331.012 | 9,221.454 | 10,603.687 | 9,620.694 | 8,431.472 | 8,708.91 | 8,927.843 | 8,900.347 | 15,461.683 | 12,198.881 | 12,145.862 | 12,673.482 | 15,701.495 | 15,688.741 | 15,195.447 | 4,822.283 | 4,522.746 | 16,604.637 | 5,530.747 | 16,231.812 | 3,911.341 | 21,159.644 | 18,680.397 | 19,770.461 | 21,217.283 | 19,754.677 | 21,823.419 | 24,628.199 | 25,673.124 | 26,660.085 | 26,574.478 | 25,358.053 | 25,912.992 | 25,400.719 | 20,559.537 | 19,434.933 | 27,301.686 | 27,960.262 | 28,122.023 | 23,369.736 | 29,204.349 | 33,031.199 | 32,536.193 | 32,336.071 |
Total Current Assets
| 63,923.575 | 61,235.088 | 56,869.755 | 56,995.732 | 57,240.584 | 52,500.747 | 56,520.406 | 36,213.175 | 37,962.961 | 36,667.429 | 35,132.444 | 33,966.773 | 35,438.873 | 35,072.633 | 35,764.94 | 33,820.172 | 36,013.244 | 36,683.15 | 40,393.756 | 44,351.98 | 42,397.316 | 47,380.79 | 44,991.019 | 86,418.549 | 92,023.16 | 94,215.119 | 89,234.024 | 89,608.062 | 90,546.866 | 99,224.939 | 130,165.281 | 132,095.765 | 92,387.982 | 93,731.615 | 86,960.951 | 79,564.793 | 80,647.585 | 85,006.131 | 86,006.738 | 82,576.151 | 82,064.915 | 86,609.515 | 78,618.067 | 78,342.559 | 81,650.158 | 72,436.673 | 72,061.452 | 77,185.459 | 75,866.956 | 80,531.489 | 84,300.246 | 89,415.549 | 90,012.902 | 95,463.185 | 90,522.496 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 35,175.186 | 35,152.609 | 34,402.367 | 33,252.129 | 33,043.976 | 33,422.714 | 32,228.707 | 26,665.694 | 35,099.247 | 34,549.463 | 34,111.57 | 32,433.654 | 32,508.625 | 32,261.188 | 32,344.78 | 34,408.059 | 34,800.716 | 35,018.561 | 35,317.017 | 35,708.197 | 37,977.535 | 45,991.718 | 49,536.425 | 99,929.321 | 101,816.265 | 100,569.407 | 96,086.434 | 90,117.626 | 85,424.576 | 82,498.928 | 71,518.02 | 76,409.406 | 76,421.469 | 76,133.295 | 77,800.166 | 79,733.249 | 80,462.605 | 84,512.313 | 86,205.789 | 86,733.703 | 88,140.978 | 90,661.316 | 94,621.225 | 97,077.383 | 99,343.241 | 98,704.199 | 105,827.381 | 106,678.715 | 109,569.791 | 113,763.726 | 116,101.348 | 122,002.275 | 122,571.305 | 123,328.783 | 123,943.851 |
Goodwill
| 620.853 | 617.713 | 608.678 | 619.598 | 611.713 | 606.899 | 608.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -237.644 | -2,169.395 | -2,268.181 | -2,287.346 | -2,261.437 | -1,533.045 | -1,520.116 | 169.091 | 169.091 | 169.091 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.781 | 314.78 | 402.532 | 0.801 | 0.801 | 70.104 | 78.104 |
Intangible Assets
| 34.393 | 33.475 | 34.889 | 37.161 | 33.809 | 33.158 | 17.775 | 39.013 | 40.94 | 42.018 | 44.492 | 43.581 | 44.582 | 46.35 | 47.264 | 47.524 | 57.072 | 57.338 | 60.798 | 86.162 | 98.989 | 109.112 | 328.842 | 2,967.802 | 3,104.329 | 3,166.947 | 3,168.519 | 2,431.026 | 2,465.324 | 2,436.698 | 2,509.234 | 3,014.7 | 2,839.492 | 2,969.255 | 2,363.944 | 2,518.04 | 2,545.295 | 2,681.183 | 2,643.995 | 2,642.836 | 2,601.606 | 2,657.14 | 2,746.094 | 2,975.792 | 3,456.93 | 2,227.319 | 3,166.058 | 2,249.993 | 2,439.266 | 2,611.32 | 2,660.009 | 3,308.546 | 3,009.76 | 3,446.271 | 3,858.276 |
Goodwill and Intangible Assets
| 655.246 | 651.188 | 643.567 | 656.759 | 645.522 | 640.057 | 626.488 | 39.013 | 40.94 | 42.018 | 44.492 | 43.581 | 44.582 | 46.35 | 47.264 | 47.524 | 57.072 | 57.338 | 60.798 | 86.162 | 98.989 | 109.112 | 91.198 | 798.407 | 836.148 | 879.601 | 907.082 | 897.981 | 945.208 | 1,097.305 | 1,091.1 | 1,423.037 | 1,664.41 | 1,749.292 | 1,792.921 | 1,898.239 | 1,941.021 | 2,066.645 | 2,113.48 | 2,205.936 | 2,105.838 | 2,159.161 | 2,207.785 | 2,443.852 | 2,608.336 | 2,542.1 | 3,480.839 | 2,564.774 | 2,754.047 | 2,926.1 | 3,062.541 | 3,309.347 | 3,010.561 | 3,516.375 | 3,936.38 |
Long Term Investments
| 33,394.18 | 33,938.756 | 40,454.276 | -8,522.033 | -9,189.948 | -7,127.496 | -7,247.649 | 3,044.73 | 4,099.04 | 3,852.749 | 4,250.291 | 3,390.116 | 4,282.807 | 6,181.287 | 5,961.213 | 4,639.253 | 5,291.999 | 5,365.751 | 7,532.596 | 8,362.127 | 7,330.853 | 9,750.186 | 7,984.13 | -22,026.389 | -22,539.589 | -22,297.684 | -15,362.226 | -14,879.571 | -4,355.222 | -9,238.195 | -31,728.982 | -17,800.325 | -19,938.554 | -19,034.015 | -6,821.938 | -1,608.595 | 3,484.833 | 3,980.797 | 9,358.627 | 9,163.444 | 1,505.124 | -256.001 | 1,983.507 | 288.146 | 1,577.241 | 7,558.821 | 12,266.644 | 11,980.351 | 11,598.705 | 12,360.52 | 12,537.781 | 12,893.969 | 11,831.605 | 11,898.271 | 11,489.038 |
Tax Assets
| 2,854.503 | 2,943.365 | 3,015.673 | 1,996.795 | 2,021.698 | 2,067.254 | 2,008.3 | 864.005 | 860.85 | 887.645 | 898.567 | 1,076.685 | 1,080.955 | 1,095.496 | 1,123.561 | 961.186 | 953.042 | 958.211 | 907.349 | 801.822 | 1,035.483 | 1,031.473 | 1,006.206 | 3,634.105 | 3,501.777 | 3,502.259 | 2,993.125 | 2,850.065 | 2,591.437 | 2,509.906 | 2,620.497 | 2,523.478 | 2,573.636 | 2,652.346 | 2,741.597 | 2,869.519 | 2,549.045 | 2,717.321 | 2,876.938 | 2,390.689 | 2,460.826 | 2,867.536 | 2,616.832 | 2,181.783 | 1,885.112 | 2,016.329 | 615.343 | 574.564 | 675.146 | 624.849 | 456.632 | 3,002.434 | 2,799.352 | 2,956.496 | 3,365.202 |
Other Non-Current Assets
| 1,838.563 | 1,935.212 | 1,892.313 | 50,694.2 | 51,534.65 | 49,597.26 | 49,430.137 | 39,598.762 | 38,741.343 | 37,443.951 | 37,028.983 | 36,605.583 | 36,168.711 | 34,722.2 | 35,313.677 | 35,007.707 | 34,771.465 | 34,653.178 | 34,779.801 | 33,429.781 | 35,482.24 | 35,012.868 | 35,552.936 | 54,275.496 | 56,098.315 | 55,989.492 | 54,722.919 | 52,343.711 | 46,117.827 | 45,889.335 | 64,733.437 | 45,567.328 | 46,625.024 | 48,555.22 | 39,444.921 | 37,207.789 | 33,870.376 | 32,528.097 | 27,265.746 | 26,602.258 | 27,568.023 | 28,866.104 | 23,607.575 | 23,751.767 | 24,331.987 | 22,318.848 | 7,030.383 | 7,891.475 | 8,167.655 | 8,484.787 | 8,077.311 | 6,006.955 | 6,160.881 | 5,102.727 | 4,792.967 |
Total Non-Current Assets
| 73,917.678 | 74,621.13 | 80,408.196 | 78,077.85 | 78,055.898 | 78,599.789 | 77,045.983 | 70,212.204 | 78,841.42 | 76,775.826 | 76,333.903 | 73,549.619 | 74,085.68 | 74,306.521 | 74,790.495 | 75,063.729 | 75,874.294 | 76,053.039 | 78,597.561 | 78,388.089 | 81,925.1 | 91,895.357 | 94,170.895 | 136,610.94 | 139,712.916 | 138,643.075 | 139,347.334 | 131,329.812 | 130,723.826 | 122,757.279 | 108,234.072 | 108,122.924 | 107,345.985 | 110,056.138 | 114,957.667 | 120,100.201 | 122,307.88 | 125,805.173 | 127,820.58 | 127,096.03 | 121,780.789 | 124,298.116 | 125,036.924 | 125,742.931 | 129,745.917 | 133,140.297 | 129,220.59 | 129,689.879 | 132,765.344 | 138,159.982 | 140,235.613 | 147,214.98 | 146,373.704 | 146,802.652 | 147,527.438 |
Total Assets
| 137,841.253 | 135,856.218 | 137,277.951 | 135,073.582 | 135,296.482 | 131,100.536 | 133,566.389 | 106,425.379 | 116,804.381 | 113,443.255 | 111,466.347 | 107,516.392 | 109,524.553 | 109,379.154 | 110,555.435 | 108,883.901 | 111,887.538 | 112,736.189 | 118,991.317 | 122,740.069 | 124,322.416 | 139,276.147 | 139,161.914 | 223,029.489 | 231,736.076 | 232,858.194 | 228,581.358 | 220,937.874 | 221,270.692 | 221,982.218 | 238,399.353 | 240,218.689 | 199,733.967 | 203,787.753 | 201,918.618 | 199,664.994 | 202,955.465 | 210,811.304 | 213,827.318 | 209,672.181 | 203,845.704 | 210,907.631 | 203,654.991 | 204,085.49 | 211,396.075 | 205,576.97 | 201,282.042 | 206,875.338 | 208,632.3 | 218,691.471 | 224,535.859 | 236,630.529 | 236,386.606 | 242,265.837 | 238,049.934 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,234.217 | 6,796.747 | 7,360.047 | 7,458.577 | 7,531.807 | 7,572.606 | 8,623.903 | 5,095.979 | 19,778.644 | 19,299.909 | 19,125.728 | 18,967.239 | 19,189.736 | 19,026.742 | 19,581.954 | 19,102.087 | 19,595.03 | 19,452.282 | 20,290.655 | 21,740.295 | 22,970.164 | 22,556.952 | 23,889.452 | 13,692.41 | 13,914.38 | 12,282.47 | 12,302.627 | 13,739.343 | 12,940.091 | 12,510.893 | 13,119.933 | 14,349.976 | 14,154.977 | 14,446.879 | 17,078.783 | 19,951.053 | 18,352.648 | 18,823.193 | 21,430.56 | 21,386.334 | 21,068.741 | 20,838.079 | 22,247.477 | 21,187.001 | 21,228.854 | 19,356.924 | 20,131.19 | 18,596.052 | 19,126.583 | 18,820.572 | 20,099.563 | 20,734.731 | 26,284.809 | 23,718.65 | 23,778.965 |
Short Term Debt
| 17,174.739 | 10,457.177 | 7,865.39 | 6,158.825 | 6,231.002 | 4,758.398 | 4,717.332 | 8,128.808 | 18,235.855 | 15,953.732 | 15,554.192 | 14,147.905 | 15,461.645 | 16,313.277 | 19,477.547 | 17,894.345 | 19,939.007 | 20,101.436 | 21,726.416 | 43,107.432 | 49,453.684 | 29,527.013 | 32,004.6 | 65,653.859 | 66,310.999 | 65,816.456 | 58,727.278 | 55,477.46 | 56,514.799 | 57,188.154 | 70,484.154 | 85,685.8 | 87,126.188 | 88,218.388 | 71,822.342 | 63,865.346 | 61,449.844 | 61,280.586 | 56,084.089 | 55,863.545 | 51,081.514 | 65,083.208 | 66,410.212 | 67,138.726 | 71,285.723 | 64,329.784 | 39,821.503 | 57,175.945 | 50,593.617 | 49,046.646 | 41,266.256 | 56,529.328 | 51,512.74 | 54,004.95 | 50,185.271 |
Tax Payables
| 235.58 | 423.941 | 391.272 | 430.332 | 495.303 | 576.877 | 566.814 | 111.809 | 117.272 | 119.732 | 106.666 | 33.177 | 22.08 | 62.944 | 40.222 | 31.64 | 23.71 | 31.237 | 26.723 | 20.199 | 25.632 | 107.279 | 96.866 | 291.489 | 102.666 | 78.855 | 192.696 | 236.832 | 151.223 | 252.344 | 288.162 | 278.593 | 499.163 | 237.682 | 379.112 | 215.583 | 150.999 | 323.574 | 417.869 | 333.029 | 344.267 | 354.331 | 238.752 | 274.447 | 331.109 | 426.588 | 297.977 | 204.144 | 214.953 | 265.308 | 324.987 | 265.612 | 268.339 | 441.75 | 446.061 |
Deferred Revenue
| 10,193.005 | 9,652.323 | 7,934.986 | 13,214.051 | 13,776.018 | 7,681.272 | 7,430.518 | 3,316.283 | 3,389.89 | 14,098.279 | 13,102.439 | 12,638.446 | 10,897.845 | 11,482.439 | 11,181.893 | 9,941.83 | 10,841.063 | 10,243.506 | 12,172.991 | 12,931.289 | 14,112.726 | 11,602.221 | 11,878.273 | 15,289.749 | 14,340.127 | 15,344.223 | 16,106.449 | 12,543.905 | 11,138.752 | 10,515.803 | 18,248.951 | 12,459.078 | 12,307.523 | 12,856.377 | 13,567.114 | 13,207.522 | 11,708.931 | 13,152.955 | 14,744.974 | 13,918.121 | 13,337.722 | 13,177.085 | 14,686.925 | 13,111.245 | 14,993.91 | 12,558.722 | 14,616.458 | 13,367.461 | 12,595.558 | 14,022.219 | 12,771.463 | 13,918.732 | 13,696.173 | 13,640.831 | 17,434.435 |
Other Current Liabilities
| 8,656.037 | 7,090.532 | 7,046.472 | 9,649.91 | 6,407.738 | 5,945.888 | 6,330.165 | 3,572.624 | 12,150.492 | 11,426.775 | 10,898.569 | 10,560.46 | 9,857.858 | 10,934.093 | 10,794.086 | 9,249.083 | 10,240.438 | 9,454.104 | 9,566.242 | 9,956.563 | 11,930.39 | 9,322.812 | 9,537.986 | 13,102.165 | 12,560.549 | 15,957.909 | 17,637.613 | 14,069.442 | 12,642.11 | 11,902.174 | 19,189.248 | 13,863.314 | 13,449.704 | 14,410.792 | 14,737.207 | 14,669.215 | 13,308.264 | 14,459.516 | 15,869.273 | 15,235.679 | 14,788.448 | 14,329.337 | 16,046.792 | 14,495.51 | 16,500.682 | 13,880.554 | 31,852.906 | 15,079.499 | 14,172.487 | 15,298.351 | 25,087.227 | 15,904.072 | 14,942.722 | 14,845.483 | 18,605.525 |
Total Current Liabilities
| 43,493.578 | 34,420.72 | 30,598.167 | 28,137.035 | 28,832.8 | 26,535.041 | 27,686.58 | 20,225.503 | 53,672.153 | 50,130.083 | 48,572.312 | 46,640.099 | 46,500.013 | 47,585.36 | 50,971.759 | 47,460.881 | 50,917.965 | 50,450.961 | 54,827.731 | 78,510.612 | 87,235.771 | 64,333.045 | 68,367.706 | 95,316.169 | 95,289.107 | 94,135.69 | 88,860.214 | 83,523.077 | 82,248.223 | 81,853.565 | 103,081.497 | 114,177.683 | 115,230.032 | 117,313.741 | 104,017.444 | 98,701.197 | 93,261.755 | 94,886.869 | 93,801.791 | 92,818.587 | 87,282.97 | 100,604.955 | 104,943.233 | 103,095.684 | 109,346.368 | 97,993.85 | 92,103.576 | 91,055.64 | 84,107.64 | 83,430.877 | 86,778.033 | 93,433.743 | 93,008.61 | 93,010.833 | 93,015.822 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 25,523.937 | 31,015.528 | 33,300.949 | 31,694.703 | 32,569.455 | 32,360.187 | 33,749.668 | 26,654.022 | 25,932.152 | 26,873.246 | 26,374.406 | 26,877.9 | 28,940.736 | 27,542.691 | 24,593.654 | 27,391.701 | 27,381.419 | 27,122.972 | 26,839.218 | 8,248.219 | 7,532.869 | 31,941.57 | 29,375.851 | 47,839.305 | 49,372.965 | 46,385.282 | 45,826.939 | 43,441.156 | 44,332.487 | 45,484.677 | 38,223.531 | 25,116.411 | 27,263.481 | 27,480.034 | 35,285.477 | 35,628.106 | 39,114.158 | 41,847.449 | 43,170.753 | 36,198.517 | 35,562.664 | 29,819.768 | 20,457.403 | 23,807.612 | 24,397.32 | 30,484.25 | 35,720.738 | 39,080.907 | 43,175.726 | 46,927.683 | 45,884.392 | 51,255.436 | 47,677.63 | 49,390.368 | 45,967.163 |
Deferred Revenue Non-Current
| 350.873 | 311.819 | 333.694 | 408.84 | 103.252 | 57.616 | 60.06 | 28.307 | 37.9 | 40.518 | 47.253 | 50.312 | 50.944 | 53.269 | 54.01 | 54.355 | 54.42 | 57.018 | 58.703 | 62.14 | 66.713 | 127.12 | 127.369 | 440.68 | 261.151 | 213.642 | 154.518 | 156.477 | 195.154 | 459.711 | 240.62 | 272.517 | 317.258 | 251.217 | 356.902 | 366.504 | 313.311 | 337.588 | 263.409 | 270.881 | 295.937 | 280.464 | 266.185 | 217.37 | 193.651 | 441.976 | 315.605 | 714.844 | 783.936 | 735.936 | 946.259 | 1,211.428 | 1,215.405 | 1,020.089 | 1,137.688 |
Deferred Tax Liabilities Non-Current
| 6,509.14 | 6,492.082 | 6,478.362 | 6,573.234 | 6,550.335 | 6,452.377 | 6,395.723 | 5,972.566 | 6,243.539 | 6,245.685 | 6,264.378 | 6,359.123 | 6,354.259 | 6,353.889 | 6,346.819 | 6,279.06 | 6,301.31 | 6,305.159 | 6,236.497 | 6,263.075 | 6,567.989 | 6,572.53 | 6,720.09 | 5,568.085 | 5,796.356 | 6,322.041 | 5,938.762 | 6,008.673 | 5,993.401 | 6,231.171 | 6,533.997 | 6,584.685 | 6,809.157 | 6,841.061 | 7,072.175 | 6,896.877 | 6,905.567 | 7,549.677 | 7,745.505 | 7,324.268 | 7,272.941 | 7,664.174 | 7,589.457 | 7,397.905 | 7,171.007 | 7,139.161 | 343.484 | 1,045.011 | 955.426 | 896.717 | 1,046.316 | 515.336 | 513.827 | 574.285 | 562.934 |
Other Non-Current Liabilities
| 813.093 | 768.108 | 810.126 | 875.017 | 749.989 | 761.368 | 7,233.069 | 867.414 | 4,624.282 | 4,815.472 | 4,788.694 | 4,572.054 | 4,675.523 | 4,774.95 | 4,748.005 | 1,987.007 | 2,053.926 | 2,117.608 | 2,373.262 | 2,993.033 | 2,046.969 | 3,578.373 | 3,644.987 | 3,185.566 | 2,449.77 | 2,848.378 | 9,122.346 | 3,016.875 | 3,733.119 | 4,314.767 | 4,436.383 | 4,993.818 | 12,578.853 | 13,168.009 | 13,703.838 | 13,858.137 | 14,080.443 | 14,828.089 | 14,984.25 | 15,814.707 | 15,361.073 | 16,221.939 | 16,004.635 | 15,652.367 | 15,507.925 | 16,206.677 | 13,045.189 | 12,359.682 | 12,382.985 | 12,898.524 | 13,783.596 | 14,704.486 | 14,816.008 | 14,797.8 | 15,181.46 |
Total Non-Current Liabilities
| 33,197.043 | 38,635.49 | 40,972.496 | 39,551.794 | 39,973.031 | 39,631.548 | 40,982.737 | 33,522.309 | 36,837.873 | 37,974.921 | 37,474.731 | 37,859.389 | 40,021.462 | 38,724.799 | 35,742.488 | 35,712.123 | 35,791.075 | 35,602.757 | 35,507.68 | 17,566.467 | 16,214.54 | 42,219.593 | 39,868.297 | 57,033.636 | 57,880.242 | 55,769.343 | 54,949.285 | 52,623.181 | 54,254.161 | 56,490.326 | 49,434.531 | 36,967.431 | 39,842.334 | 40,648.043 | 48,989.315 | 49,486.243 | 53,194.601 | 56,675.538 | 58,155.003 | 52,013.224 | 50,923.737 | 46,041.707 | 36,462.038 | 39,459.979 | 39,905.245 | 46,690.927 | 49,425.016 | 53,200.444 | 57,298.073 | 61,458.86 | 61,660.563 | 67,686.686 | 64,222.87 | 65,782.542 | 62,849.245 |
Total Liabilities
| 76,735.978 | 73,056.21 | 71,570.663 | 67,688.829 | 68,805.831 | 66,166.589 | 68,669.317 | 53,747.812 | 90,510.026 | 88,105.004 | 86,047.043 | 84,499.488 | 86,521.475 | 86,310.159 | 86,714.247 | 83,173.004 | 86,709.04 | 86,053.718 | 90,335.411 | 96,077.079 | 103,450.311 | 106,552.638 | 108,236.003 | 152,349.805 | 153,169.349 | 149,905.033 | 143,809.499 | 136,146.258 | 136,502.384 | 138,343.891 | 152,516.028 | 151,145.114 | 155,072.366 | 157,961.784 | 153,006.759 | 148,187.44 | 146,456.356 | 151,562.407 | 151,956.794 | 144,831.811 | 138,206.707 | 146,646.662 | 141,405.271 | 142,555.663 | 149,251.613 | 144,684.777 | 141,528.592 | 144,256.084 | 141,405.713 | 144,889.737 | 148,438.596 | 161,120.429 | 157,231.48 | 158,793.375 | 155,865.067 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 755.918 | 1,178.752 | 1,645.875 | 1,295.612 | 405.425 | 631.174 | 602.507 | 0 | 584.42 | 730.27 | 315.77 | 219.269 | 502.065 | 571.861 | 731.398 | 539.329 | 371.104 | 586.983 | 15.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.272 | 649.314 | 463.359 | 463.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 23,395.367 | 55,527.604 |
Retained Earnings
| -186.791 | 6,322.501 | 5,624.588 | 1,591.984 | 1,174.705 | 10,076.499 | 9,591.846 | 9,132.808 | 956.916 | 4,211.266 | 3,696.785 | 1,289.131 | -319.305 | -1,162.965 | -866.19 | 19.347 | 237.146 | 2,960.701 | 2,559.762 | 833.219 | -1,913.052 | -6,988.04 | -10,243.598 | -4,026.888 | -2,045.857 | -987.559 | -281.015 | 129.633 | 273.997 | -2,463.04 | -2,175.074 | -1,937.386 | -1,486.401 | -3,897.362 | -3,100.268 | -2,077.566 | -1,051.997 | -312.349 | 10,135.587 | 10,977.753 | 11,098.82 | 10,660.578 | -5,919.69 | -6,049.485 | -5,916.48 | -4,558.204 | -6,377.504 | -5,371.984 | -4,213.851 | -3,355.516 | -2,595.8 | -6,311.966 | -5,317.948 | -4,282.171 | -36,111.637 |
Accumulated Other Comprehensive Income/Loss
| 0 | 21,458.193 | 21,392.961 | 21,487.142 | 21,262.909 | 11,843.215 | 11,823.57 | 11,827.886 | 11,270.256 | 7,844.301 | 7,861.089 | 7,513.184 | 8,558.902 | 8,982.338 | -755.918 | -1,178.752 | -1,645.875 | -1,295.612 | -405.425 | -631.174 | -602.507 | 116.089 | -584.42 | -730.27 | -315.77 | -219.269 | -502.065 | -571.861 | -731.398 | -539.329 | -371.104 | -586.983 | -15.012 | 172.583 | 242.144 | 215.578 | 173.172 | 524.14 | 891.862 | 600.989 | 548.463 | 324.395 | -30.272 | -649.314 | -463.359 | -463.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 29,439.074 | 27,006.363 | 28,613.734 | 28,822.461 | 28,598.228 | 18,206.721 | 18,235.684 | 16,766.536 | 15,986.079 | 11,079.245 | 11,096.534 | 10,956.202 | 12,001.4 | 12,418.303 | 12,572.863 | 12,477.181 | 12,022.944 | -2,355.299 | 10,701.179 | -1,197.239 | 10,763.864 | 20,572.274 | 19,848.354 | -2,985.179 | 5,832.658 | 6,206.215 | -8,150.386 | 5,890.519 | 5,720.43 | 8,146.127 | 8,420.011 | 8,288.143 | 6,581.565 | 10,272.415 | 10,304.057 | 10,317.162 | 10,256.214 | 10,439.469 | 10,810.633 | 541.135 | 521.078 | 339.222 | -99.444 | 15,293.019 | 15,451.523 | 14,664.526 | 11,025.465 | 11,977.057 | 11,913.448 | 13,856.129 | 8,698.252 | 12,142.333 | 11,750.183 | 11,744.08 | 11,447.362 |
Total Shareholders Equity
| 52,647.65 | 53,711.943 | 54,662.812 | 53,809.812 | 53,168.3 | 51,678.587 | 51,212.33 | 49,294.711 | 40,338.362 | 38,685.878 | 38,188.686 | 35,640.7 | 35,077.462 | 34,650.705 | 35,102.04 | 35,891.895 | 35,655.457 | 36,149.471 | 36,656.308 | 34,705.961 | 32,246.179 | 36,979.601 | 33,000.123 | 24,894.121 | 27,182.168 | 28,614.023 | 29,045.273 | 29,415.519 | 29,389.794 | 29,078.454 | 29,640.304 | 29,746.124 | 28,490.531 | 29,770.42 | 30,599.156 | 31,634.963 | 32,599.584 | 33,522.487 | 34,366.587 | 34,914.255 | 35,015.265 | 34,395.167 | 33,301.195 | 32,638.901 | 32,930.41 | 33,501.689 | 30,540.923 | 30,000.44 | 31,094.964 | 33,895.98 | 32,758.566 | 29,225.734 | 29,827.602 | 30,857.276 | 30,863.329 |
Total Equity
| 61,105.275 | 62,752.055 | 65,657.923 | 67,384.753 | 66,490.651 | 64,933.947 | 64,897.072 | 52,677.567 | 26,294.355 | 25,338.251 | 25,419.304 | 23,016.904 | 23,003.078 | 23,068.995 | 23,841.188 | 25,710.897 | 25,178.498 | 26,682.471 | 28,655.906 | 26,662.99 | 20,872.105 | 32,723.509 | 30,925.911 | 70,679.684 | 78,566.727 | 82,953.161 | 84,771.859 | 84,791.616 | 84,768.308 | 83,638.327 | 85,883.325 | 89,073.575 | 44,661.601 | 45,825.969 | 48,911.859 | 51,477.554 | 56,499.109 | 59,248.897 | 61,870.524 | 64,840.37 | 65,638.997 | 64,260.969 | 62,249.72 | 61,529.827 | 62,144.462 | 60,892.193 | 59,753.45 | 62,619.254 | 67,226.587 | 73,801.734 | 76,097.263 | 75,510.1 | 79,155.126 | 83,472.462 | 82,184.867 |
Total Liabilities & Shareholders Equity
| 137,841.253 | 135,856.218 | 137,277.951 | 135,073.582 | 135,296.482 | 131,100.536 | 133,566.389 | 106,425.379 | 116,804.381 | 113,443.255 | 111,466.347 | 107,516.392 | 109,524.553 | 109,379.154 | 110,555.435 | 108,883.901 | 111,887.538 | 112,736.189 | 118,991.317 | 122,740.069 | 124,322.416 | 139,276.147 | 139,161.914 | 223,029.489 | 231,736.076 | 232,858.194 | 228,581.358 | 220,937.874 | 221,270.692 | 221,982.218 | 238,399.353 | 240,218.689 | 199,733.967 | 203,787.753 | 201,918.618 | 199,664.994 | 202,955.465 | 210,811.304 | 213,827.318 | 209,672.181 | 203,845.704 | 210,907.631 | 203,654.991 | 204,085.49 | 211,396.075 | 205,576.97 | 201,282.042 | 206,875.338 | 208,632.3 | 218,691.471 | 224,535.859 | 236,630.529 | 236,386.606 | 242,265.837 | 238,049.934 |