Cathay Real Estate Development Co.,Ltd.
TWSE:2501.TW
24.65 (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
| 7,216.826 | 7,292.713 | 5,067.592 | 5,419.12 | 7,334.237 | 7,776.672 | 10,842.494 | 6,387.857 | 4,943.412 | 5,159.416 | 3,937.378 | 3,121.647 | 2,983.426 | 1,838.812 | 3,395.624 | 2,461.14 | 2,067.149 | 1,924.117 | 2,123.443 | 2,000.204 | 1,674.27 | 1,896.576 | 1,620.157 | 1,910.971 | 1,434.305 | 1,991.446 | 1,227.465 | 1,353.589 | 1,248.787 | 956.509 | 1,671.665 | 1,350.024 | 1,997.334 | 2,327.127 | 3,496.08 | 2,971.917 | 3,357.84 | 3,523.489 | 2,998.223 | 3,329.185 | 4,218.527 | 4,072.931 | 4,629.95 | 3,972.347 | 4,457.368 | 3,678.681 | 3,531.85 | 3,817.682 | 3,307.229 | 1,688.182 | 790.609 | 825.756 | 983.689 | 713.205 | 165.011 |
Short Term Investments
| 3,774.119 | 3,112.049 | 2,926.542 | 2,849.78 | 2,760.225 | 2,673.868 | 2,558.725 | 2,304.369 | 2,935.98 | 3,720.446 | 3,605.083 | 3,339.749 | 3,109.024 | 2,765.82 | 2,437.036 | 2,226.499 | 2,413.964 | 2,036.151 | 2,454.341 | 2,280.729 | 2,397.832 | 2,506.571 | 2,620.886 | 2,927.586 | 3,000.079 | 2,927.586 | 2,983.349 | 2,687.803 | 2,793.754 | 2,715.684 | 2,687.803 | 2,236.118 | 1,951.724 | 2,149.685 | 2,581.852 | 2,506.571 | 3,005.655 | 2,945.368 | 2,779.393 | 2,914.528 | 2,893.498 | 2,756.612 | 3,029.065 | 2,806.347 | 2,697.342 | 2,540.994 | 2,029.177 | 2,041.344 | 1,801.487 | 2,023.865 | 1,879.733 | 2,058.282 | 2,673.705 | 2,897.964 | 3,098.84 |
Cash and Short Term Investments
| 10,990.945 | 10,404.762 | 7,994.134 | 8,268.9 | 10,094.462 | 10,450.54 | 13,401.219 | 8,692.226 | 7,879.392 | 8,879.862 | 7,542.461 | 6,461.396 | 6,092.45 | 4,604.632 | 5,832.66 | 4,687.639 | 4,481.113 | 3,960.268 | 4,577.784 | 4,280.933 | 4,072.102 | 4,403.147 | 4,241.043 | 4,838.557 | 4,434.384 | 4,919.032 | 4,210.814 | 4,041.392 | 4,042.541 | 3,672.193 | 4,359.468 | 3,586.142 | 3,949.058 | 4,476.812 | 6,077.932 | 5,478.488 | 6,363.495 | 6,468.857 | 5,777.616 | 6,243.713 | 7,112.025 | 6,829.543 | 7,659.015 | 6,778.694 | 7,154.71 | 6,219.675 | 5,561.027 | 5,859.026 | 5,108.716 | 3,712.047 | 2,670.342 | 2,884.038 | 3,657.394 | 3,611.169 | 3,263.851 |
Net Receivables
| 1,137.786 | 2,808.53 | 1,573.019 | 3,005.102 | 2,574.81 | 2,609.882 | 2,620.808 | 12,305.059 | 2,862.268 | 2,117.478 | 1,916.346 | 1,923.454 | 1,749.458 | 1,611.869 | 1,618.955 | 1,957.589 | 1,822.016 | 1,453.747 | 1,459.051 | 1,514.239 | 1,453.815 | 1,271.494 | 1,903.271 | 1,757.549 | 1,461.306 | 1,375.94 | 916.776 | 891.96 | 1,024.773 | 814.863 | 721.198 | 940.678 | 849.057 | 756.007 | 650.101 | 680.278 | 645.274 | 565.53 | 646.454 | 571.059 | 600.277 | 489.742 | 424.323 | 398.959 | 305.075 | 483.838 | 487.778 | 247.043 | 495.252 | 172.109 | 208.632 | 167.638 | 232.455 | 170.947 | 213.166 |
Inventory
| 48,369.128 | 44,738.889 | 48,205.258 | 47,026.015 | 43,645.624 | 42,825.31 | 41,309.699 | 44,342.036 | 44,347.452 | 40,484.805 | 35,979.82 | 35,216.921 | 34,784.686 | 29,270.454 | 28,989.058 | 30,198.768 | 30,505.173 | 30,117.971 | 26,551.128 | 27,981.222 | 25,574.503 | 26,591.77 | 26,003.437 | 30,792.271 | 30,211.962 | 28,367.934 | 28,850.643 | 29,544.597 | 28,796.593 | 28,627.235 | 29,822.338 | 33,476.279 | 34,478.77 | 36,034.002 | 34,813.207 | 34,999.917 | 33,867.217 | 33,545.428 | 33,134.769 | 31,902.647 | 29,362.023 | 27,619.808 | 26,628.106 | 24,615.679 | 24,271.504 | 25,483.638 | 25,835.006 | 24,389.799 | 24,979.316 | 24,781.773 | 23,786.273 | 22,285.605 | 22,175.804 | 21,142.293 | 18,522.512 |
Other Current Assets
| 881.409 | 122.742 | 428.534 | 71.819 | 139.673 | 98.086 | 123.793 | 207.01 | 292.369 | 117.137 | 146.713 | 75.519 | 76.77 | 80.108 | 112.196 | 147.366 | 70.399 | 55.13 | 66.345 | 40.482 | 119.935 | 71.071 | 382.155 | 103.227 | 88.394 | 95.773 | 105.194 | 147.956 | 168.305 | 111.845 | 81.045 | 71.932 | 80.793 | 94.795 | 104.693 | 68.051 | 63.011 | 73.645 | 83.893 | 67.133 | 64.979 | 95.52 | 70.128 | 66.222 | 52.337 | 57.244 | 125.11 | 118.67 | 411.713 | 483.855 | 266.766 | 231.873 | 138.359 | 136.82 | 130.357 |
Total Current Assets
| 61,379.268 | 58,074.923 | 58,200.945 | 58,371.836 | 56,454.569 | 55,983.818 | 57,455.519 | 65,546.331 | 55,381.481 | 51,599.282 | 45,585.34 | 43,677.29 | 42,703.364 | 35,567.063 | 36,552.869 | 36,991.362 | 36,878.701 | 35,587.116 | 32,654.308 | 33,816.876 | 31,220.355 | 32,337.482 | 32,529.906 | 37,491.604 | 36,196.046 | 34,758.679 | 34,083.427 | 34,625.905 | 34,032.212 | 33,226.136 | 34,984.049 | 38,075.031 | 39,357.678 | 41,361.616 | 41,645.933 | 41,226.734 | 40,938.997 | 40,653.46 | 39,642.732 | 38,784.552 | 37,139.304 | 35,034.613 | 34,781.572 | 31,859.554 | 31,783.626 | 32,244.395 | 32,008.921 | 30,614.538 | 30,994.997 | 29,149.784 | 26,932.013 | 25,569.154 | 26,204.012 | 25,061.229 | 22,129.886 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,883.636 | 8,767.514 | 9,056.889 | 8,920.6 | 8,969.189 | 9,008.333 | 9,172.93 | 9,324.484 | 16,130.897 | 9,718.47 | 9,945.019 | 10,070.81 | 9,675.535 | 9,778.117 | 10,331.828 | 10,147.871 | 8,513.235 | 8,526.49 | 8,646.415 | 8,785.369 | 8,829.146 | 8,907.115 | 1,858.494 | 1,748.175 | 1,233.825 | 1,142.333 | 1,136.419 | 1,077.381 | 1,074.918 | 1,099.182 | 1,131.539 | 1,165.804 | 1,166.809 | 1,172.515 | 1,168.913 | 1,076.306 | 1,105.471 | 1,111.523 | 941.906 | 813.439 | 837.527 | 793.063 | 723.974 | 627.712 | 547.783 | 521.106 | 11,013.611 | 8,940.058 | 7,110.308 | 6,978.612 | 6,909.492 | 7,685.669 | 7,240.877 | 7,263.648 | 7,327.629 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.076 | 179.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,041.442 | -2,004.756 | -2,049.047 | -1,926.603 | -1,934.743 | -1,942.377 | -2,076.515 | -2,086.363 | -2,185.153 | -2,229.846 | -2,268.858 | -2,294.23 | -2,190.656 | -2,230.012 | -2,276.057 | -2,178.935 | -2,171.273 | -2,232.744 | -2,248.528 | -2,379.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 67.501 | 52.18 | 51.271 | 53.593 | 56.379 | 45.388 | 47.298 | 44.831 | 71.727 | 38.129 | 37.564 | 39.869 | 36.955 | 36.807 | 33.407 | 27.84 | 25.181 | 25.363 | 24.21 | 24.315 | 24.317 | 23.242 | 20.416 | 22.548 | 2,067.708 | 2,033.396 | 2,082.055 | 1,960.043 | 1,963.232 | 1,969.816 | 2,107.451 | 2,119.403 | 2,221.51 | 2,266.822 | 2,308.072 | 2,326.261 | 2,212.812 | 2,253.415 | 2,296.399 | 2,197.851 | 2,191.813 | 2,256.149 | 2,265.771 | 2,398.03 | 15.046 | 15.549 | 16.152 | 22.859 | 21.727 | 23.217 | 23.777 | 22.482 | 24.38 | 26.115 | 26.659 |
Goodwill and Intangible Assets
| 67.501 | 52.18 | 51.271 | 53.593 | 56.379 | 45.388 | 47.298 | 153.907 | 251.21 | 38.129 | 37.564 | 39.869 | 36.955 | 36.807 | 33.407 | 27.84 | 25.181 | 25.363 | 24.21 | 24.315 | 24.317 | 23.242 | 20.416 | 22.548 | 26.266 | 28.64 | 33.008 | 33.44 | 28.489 | 27.439 | 30.936 | 33.04 | 36.357 | 36.976 | 39.214 | 32.031 | 22.156 | 23.403 | 20.342 | 18.916 | 20.54 | 23.405 | 17.243 | 18.23 | 15.046 | 15.549 | 16.152 | 22.859 | 21.727 | 23.217 | 23.777 | 22.482 | 24.38 | 26.115 | 26.659 |
Long Term Investments
| 15,169.481 | -619.891 | 11,740.18 | -481.179 | -429.084 | -356.95 | -77.431 | -1,384.177 | -1,717.684 | -3,464.318 | -1,403.671 | -1,525.143 | -1,313.014 | -708.402 | -362.666 | -144.437 | -174.048 | 189.79 | -219.347 | -552.429 | -696.215 | -839.194 | -982.935 | -1,345.197 | -1,332.877 | -1,085.033 | -1,234.796 | -951.83 | -945.071 | -793.558 | -664.138 | -126.846 | 265.965 | -17.45 | -434.614 | -1,011.427 | -1,718.34 | -1,668.735 | -1,517.661 | -1,409.721 | -1,678.329 | -2,540.068 | -2,822.293 | -2,707.857 | -2,592.718 | -2,421.712 | -1,874.684 | -1,892.501 | -1,650.982 | -1,016.192 | -1,111.987 | -1,874.126 | -2,491.143 | -2,683.632 | -2,876.911 |
Tax Assets
| 400.996 | 397.214 | 414.391 | 402.34 | 397.648 | 404.332 | 412.363 | 523.044 | 525.14 | 517.253 | 494.848 | 483.419 | 491.847 | 482.19 | 479.335 | 530.882 | 589.14 | 571.638 | 544.27 | 523.838 | 523.397 | 513.436 | 516.233 | 507.621 | 786.324 | 792.932 | 687.765 | 608.619 | 525.174 | 453.873 | 401.817 | 344.491 | 271.433 | 195.578 | 120.548 | 110.392 | 102.132 | 95.186 | 94.233 | 88.651 | 84.824 | 77.941 | 69.857 | 66.433 | 60.506 | 57.638 | 29.832 | 55.57 | 56.163 | 48.562 | 52.181 | 56.701 | 53.529 | 53.824 | 59.82 |
Other Non-Current Assets
| 2,431.345 | 17,124.88 | 2,558.08 | 13,594.042 | 13,507.839 | 13,241.948 | 13,078.418 | 12,702.722 | 14,150.744 | 13,843.801 | 13,577.046 | 13,294.038 | 13,101.295 | 12,767.478 | 12,462.155 | 11,828.826 | 12,075.223 | 11,668.161 | 12,086.274 | 11,616.46 | 12,008.815 | 12,215.858 | 14,829.274 | 12,938.067 | 19,090.057 | 19,005.746 | 19,055.365 | 18,617.09 | 18,735.024 | 18,780.727 | 19,545.473 | 19,222.313 | 18,912.596 | 19,197.868 | 19,393.281 | 18,910.103 | 18,696.597 | 18,516.46 | 17,957.791 | 17,910.659 | 17,879.735 | 18,659.857 | 17,589.257 | 17,326.152 | 15,631.385 | 14,711.485 | 2,453.924 | 2,478.27 | 2,151.333 | 2,393.069 | 2,259.64 | 2,496.661 | 3,131.125 | 3,372.424 | 3,591.231 |
Total Non-Current Assets
| 26,952.959 | 25,721.897 | 23,820.811 | 22,489.396 | 22,501.971 | 22,343.051 | 22,633.578 | 21,319.98 | 29,340.307 | 20,653.335 | 22,650.806 | 22,362.993 | 21,992.618 | 22,356.19 | 22,944.059 | 22,390.982 | 21,028.731 | 20,981.442 | 21,081.822 | 20,397.553 | 20,689.46 | 20,820.457 | 16,241.482 | 13,871.214 | 19,803.595 | 19,884.618 | 19,677.761 | 19,384.7 | 19,418.534 | 19,567.663 | 20,445.627 | 20,638.802 | 20,653.16 | 20,585.487 | 20,287.342 | 19,117.405 | 18,208.016 | 18,077.837 | 17,496.611 | 17,421.944 | 17,144.297 | 17,014.198 | 15,578.038 | 15,330.67 | 13,662.002 | 12,884.066 | 11,638.835 | 9,604.256 | 7,688.549 | 8,427.268 | 8,133.103 | 8,387.387 | 7,958.768 | 8,032.379 | 8,128.428 |
Total Assets
| 88,332.227 | 83,796.82 | 82,021.756 | 80,861.232 | 78,956.54 | 78,326.869 | 80,089.097 | 86,866.311 | 84,721.788 | 72,252.617 | 68,236.146 | 66,040.283 | 64,695.982 | 57,923.253 | 59,496.928 | 59,382.344 | 57,907.432 | 56,568.558 | 53,736.13 | 54,214.429 | 51,909.815 | 53,157.939 | 48,771.388 | 51,362.818 | 55,999.641 | 54,643.297 | 53,761.188 | 54,010.605 | 53,450.746 | 52,793.799 | 55,429.676 | 58,713.833 | 60,010.838 | 61,947.103 | 61,933.275 | 60,344.139 | 59,147.013 | 58,731.297 | 57,139.343 | 56,206.496 | 54,283.601 | 52,048.811 | 50,359.61 | 47,190.224 | 45,445.628 | 45,128.461 | 43,647.756 | 40,218.794 | 38,683.546 | 37,577.052 | 35,065.116 | 33,956.541 | 34,162.78 | 33,093.608 | 30,258.314 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,483.17 | 1,728.563 | 2,119.891 | 1,424.8 | 1,515.084 | 1,069.024 | 1,319.345 | 1,439.177 | 1,085.357 | 792.503 | 949.015 | 810.128 | 989.405 | 794.246 | 1,079.038 | 961.239 | 808.115 | 1,252.575 | 726.506 | 898.573 | 573.258 | 456.099 | 1,057.095 | 736.406 | 2,155.585 | 841.926 | 869.873 | 1,067.925 | 1,116.775 | 1,192.284 | 1,453.24 | 1,588.171 | 1,118.61 | 1,261.034 | 945.181 | 662.38 | 811.818 | 989.743 | 461.035 | 368.662 | 1,180.409 | 1,237.507 | 1,160.59 | 1,027.329 | 1,227.316 | 1,291.449 | 1,000.449 | 1,009.241 | 936.121 | 416.901 | 240.89 | 157.672 | 294.219 | 91.717 | 111.536 |
Short Term Debt
| 24,368.342 | 21,976.17 | 21,082.806 | 17,759.931 | 19,151.687 | 20,540.752 | 21,093.758 | 25,433.576 | 25,481.062 | 18,740.486 | 17,187.243 | 20,927.092 | 20,758.672 | 10,863.673 | 10,851.798 | 11,478.178 | 11,351.126 | 16,338.841 | 14,732.465 | 16,530.163 | 13,106.61 | 13,522.893 | 13,265.385 | 11,873.404 | 10,551.003 | 8,010.698 | 6,746.649 | 7,555.523 | 5,440.25 | 5,086.028 | 4,829.479 | 10,524.172 | 10,152.653 | 14,629.409 | 14,072.02 | 13,895.67 | 11,563.397 | 11,397.761 | 11,193.18 | 12,535.27 | 11,163.75 | 10,609.507 | 9,824.832 | 8,714.013 | 6,859.087 | 7,919.43 | 9,558.227 | 9,070.358 | 8,310.408 | 9,613.25 | 7,789.755 | 7,204.31 | 8,497.567 | 8,511.403 | 6,316.875 |
Tax Payables
| 218.04 | 351.374 | 224.512 | 110.959 | 124.198 | 253.007 | 235.359 | 169 | 166.156 | 24.367 | 23.4 | 10.614 | 14.17 | 57.825 | 56.243 | 56.032 | 53.324 | 85.945 | 84.308 | 42.08 | 50.517 | 30.577 | 27.056 | 8.427 | 11.384 | 21.185 | 108.513 | 100.376 | 111.45 | 5.647 | 226.551 | 216.643 | 213.384 | 5.58 | 107.115 | 107.277 | 106.914 | 2.772 | 26.251 | 6.876 | 24.557 | 12.867 | 11.83 | 5.762 | 2.195 | 68.859 | 67.985 | 67.673 | 70.33 | 21.862 | 21.08 | 21.087 | 28.47 | 21.087 | 14.577 |
Deferred Revenue
| 10,716.619 | 9,383.666 | 7,596.155 | 8,393.235 | 8,452.716 | 6,457.207 | 6,627.488 | 6,608.121 | 6,295.076 | 5,876.678 | 5,285.52 | 6,477.682 | 6,665.814 | 4,711.045 | 5,726.481 | 5,623.097 | 6,114.687 | 4,582.357 | 4,162.028 | 4,892.42 | 6,550.678 | 4,575.346 | 4,332.566 | 5,025.592 | 5,905.315 | 5,050.985 | 5,058.192 | 5,286.444 | 6,564.916 | 5,041.975 | 6,375.094 | 12,739.016 | 8,091.998 | 8,733.792 | 9,054.921 | 8,877.899 | 10,278.246 | 8,623.759 | 9,647.564 | 9,318.537 | 10,734.024 | 254.977 | 8,586.771 | 7,591.705 | 8,610.212 | 182.954 | 6,084.117 | 5,625.133 | 7,200.779 | 5,115.079 | 5,025.228 | 7,101.389 | 5,550.396 | 3,894.298 | 3,021.846 |
Other Current Liabilities
| 2,665.761 | 374.44 | 1,410.388 | 155.415 | 76.467 | 1,022.436 | 1,513.86 | 7,173.563 | 1,723.53 | 954.75 | 1,718.529 | 165.423 | 73.669 | 5,475.317 | 5,500.958 | 6,422.652 | 6,782.04 | 216.83 | 198.001 | 182.446 | 134.927 | 138.682 | 122.731 | 147.651 | 59.708 | 58.156 | 54.36 | 50.549 | 31.686 | 33.932 | 58.322 | 64.283 | 31.326 | 55.01 | 37.072 | 31.561 | 35.714 | 35.844 | 49.21 | 91.305 | 28.129 | 8,457.245 | 31.628 | 19.93 | 261.405 | 7,067.873 | 13.704 | 13.264 | 826.531 | 22.351 | 20.724 | 38.583 | 7.139 | 30.429 | 18.515 |
Total Current Liabilities
| 39,233.892 | 33,462.839 | 32,209.24 | 27,733.381 | 29,195.954 | 29,089.419 | 30,554.451 | 40,654.437 | 34,585.025 | 26,364.417 | 25,140.307 | 28,380.325 | 28,487.56 | 21,844.281 | 23,158.275 | 24,485.166 | 25,055.968 | 22,390.603 | 19,819 | 22,503.602 | 20,365.473 | 18,693.02 | 18,777.777 | 17,783.053 | 18,671.611 | 13,961.765 | 12,729.074 | 13,960.441 | 13,153.627 | 11,354.219 | 12,716.135 | 24,915.642 | 19,394.587 | 24,679.245 | 24,109.194 | 23,467.51 | 22,689.175 | 21,047.107 | 21,350.989 | 22,313.774 | 23,106.312 | 20,559.236 | 19,603.821 | 17,352.977 | 16,958.02 | 16,461.706 | 16,656.497 | 15,717.996 | 17,273.839 | 15,167.581 | 13,076.597 | 14,501.954 | 14,349.321 | 12,527.847 | 9,468.772 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,180.696 | 20,822.288 | 15,741.295 | 25,702.489 | 22,704.427 | 22,108.622 | 22,504.661 | 19,289.645 | 23,052.443 | 18,653.179 | 16,498.884 | 12,799.883 | 11,675.404 | 10,124.059 | 10,670.205 | 10,849.278 | 9,147.931 | 10,066.486 | 9,185.581 | 8,515.528 | 8,241.022 | 8,990.663 | 4,405.285 | 8,664.43 | 13,935.955 | 16,097.676 | 17,475.709 | 17,286.438 | 17,486.484 | 17,011.609 | 18,781.666 | 11,231.194 | 13,651.299 | 11,117.338 | 11,412.957 | 10,917.798 | 9,972.099 | 10,006.137 | 9,709.538 | 9,752.378 | 8,006.494 | 7,045.51 | 5,936.389 | 5,630.158 | 4,584.294 | 4,524.063 | 4,346.358 | 2,194.094 | 59.995 | 10 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 5,380.409 | 0 | 5,254.109 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 40.503 | 40.703 | 40.898 | 40.157 | 40.4 | 40.644 | 40.756 | 19.768 | 20.006 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.078 | 10.078 | 8.542 | 8.542 | 8.584 | 8.627 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 8.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 241.579 | 230.085 | 243.964 | 229.753 | 228.09 | 199.471 | 231.294 | 217.717 | 278.992 | 209.202 | 252.071 | 246.509 | 240.919 | 238.006 | 259.271 | 303.435 | 301.817 | 226.325 | 239.45 | 230.988 | 226.916 | 231.437 | 236.728 | 238.379 | 298.379 | 510.608 | 323.701 | 310.272 | 307.993 | 317.232 | 343.806 | 331.431 | 327.514 | 303.561 | 343.475 | 333.026 | 331.066 | 317.608 | 376.933 | 395.558 | 397.619 | 426.986 | 423.675 | 370.17 | 360.772 | 357.566 | 283.298 | 283.8 | 289.47 | 285.449 | 285.352 | 272.369 | 287.946 | 271.803 | 275.492 |
Total Non-Current Liabilities
| 19,843.187 | 21,093.076 | 21,280.266 | 25,972.399 | 22,972.917 | 22,348.737 | 22,776.711 | 19,527.13 | 23,351.441 | 18,872.43 | 16,761.004 | 13,056.441 | 11,926.372 | 10,372.114 | 10,939.525 | 11,162.762 | 9,459.797 | 10,302.86 | 9,435.08 | 8,756.565 | 8,477.987 | 9,232.149 | 4,652.062 | 8,912.858 | 14,244.412 | 16,618.362 | 17,807.952 | 17,605.252 | 17,803.061 | 17,337.468 | 19,134.014 | 11,571.167 | 13,987.355 | 11,429.441 | 11,764.974 | 11,259.366 | 10,311.707 | 10,332.287 | 10,095.013 | 10,156.478 | 8,412.655 | 7,481.038 | 6,368.606 | 6,008.87 | 4,953.608 | 4,890.171 | 4,629.656 | 2,477.894 | 349.465 | 295.449 | 285.352 | 272.369 | 287.946 | 271.803 | 275.492 |
Total Liabilities
| 59,077.079 | 54,555.915 | 53,489.506 | 53,705.78 | 52,168.871 | 51,438.156 | 53,331.162 | 60,181.567 | 57,936.466 | 45,236.847 | 41,901.311 | 41,436.766 | 40,413.932 | 32,216.395 | 34,097.8 | 35,647.928 | 34,515.765 | 32,693.463 | 29,254.08 | 31,260.167 | 28,843.46 | 27,925.169 | 23,429.839 | 26,695.911 | 32,916.023 | 30,580.127 | 30,537.026 | 31,565.693 | 30,956.688 | 28,691.687 | 31,850.149 | 36,486.809 | 33,381.942 | 36,108.686 | 35,874.168 | 34,726.876 | 33,000.882 | 31,379.394 | 31,446.002 | 32,470.252 | 31,518.967 | 28,040.274 | 25,972.427 | 23,361.847 | 21,911.628 | 21,351.877 | 21,286.153 | 18,195.89 | 17,623.304 | 15,463.03 | 13,361.949 | 14,774.323 | 14,637.267 | 12,799.65 | 9,744.264 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.032 | 0 | 0 | 0 | 169.236 | 78.391 | 4.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.096 | 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
| 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 11,595.611 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 | 16,565.158 |
Retained Earnings
| 8,447.453 | 9,373.196 | 8,887.885 | 7,599.187 | 7,360.717 | 7,629.872 | 7,491.441 | 6,397.816 | 5,960.988 | 6,864.636 | 7,191.237 | 6,126.388 | 6,028.58 | 7,641.779 | 7,652.656 | 6,549.536 | 6,237.721 | 7,277.201 | 7,455.3 | 6,547.406 | 6,577.387 | 8,917.163 | 8,877.586 | 7,956.4 | 6,233.126 | 7,188.989 | 6,418.942 | 5,924.733 | 5,798.323 | 7,679.907 | 7,015.437 | 5,922.335 | 5,269.166 | 4,496.755 | 4,230.235 | 3,757.291 | 3,748.323 | 5,365.481 | 7,377.604 | 5,147.129 | 4,696.532 | 5,996.102 | 2,405.689 | 2,285.792 | 2,040.347 | 2,777.37 | 2,443.157 | 2,084.684 | 1,850.458 | 3,471.253 | 3,190.413 | 459.59 | 241.981 | 958.276 | 1,015.103 |
Accumulated Other Comprehensive Income/Loss
| 6,921.124 | 6,030.564 | 5,811.736 | 5,671.679 | 5,562.233 | 5,421.352 | 5,504.794 | 5,444.571 | 6,055.006 | 6,760.291 | 6,640.357 | 5,988.36 | 5,739.383 | 5,508.258 | 173.746 | -27.032 | 405.869 | 11.735 | 438.907 | -169.236 | -78.391 | -4.434 | 80.071 | 335.52 | 350.49 | 483.74 | 384.665 | 64.857 | 221.902 | 202.726 | 307.674 | -16.096 | 22.133 | 175.943 | 640.465 | 622.707 | 1,169.196 | 1,032.335 | 874.296 | 1,141.784 | 638.867 | 551.738 | 807.41 | 371.39 | 292.665 | 256.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10.407 | 10.407 | 14.113 | 82.024 | 78.543 | 10.407 | 10.407 | 10.407 | 10.407 | 10.407 | 10.407 | 10.407 | 10.407 | 10.407 | 5,033.211 | 5,006.252 | 5,025.147 | 4,888.197 | 4,888.274 | 4,719.148 | 4,803.931 | 4,516.996 | 4,521.468 | 4,521.482 | 4,513.698 | 4,369.275 | 4,369.284 | 4,361.628 | 4,361.628 | 4,059.837 | 4,059.837 | 4,043.741 | 4,059.837 | 3,827.132 | 3,827.132 | 3,827.132 | 3,827.132 | 3,531.801 | -24.854 | 10.407 | 10.407 | 10.407 | 3,685.522 | 3,685.522 | 3,685.522 | 3,661.769 | 2,835.083 | 2,837.663 | 2,604.306 | 2,042.174 | 1,912.254 | 2,120.503 | 2,680.937 | 2,721.882 | 2,922.777 |
Total Shareholders Equity
| 26,974.595 | 27,009.778 | 26,309.345 | 24,948.501 | 24,597.104 | 24,657.242 | 24,602.253 | 23,448.405 | 23,622.012 | 25,230.945 | 25,437.612 | 23,720.766 | 23,373.981 | 24,756.055 | 24,455.224 | 23,151.399 | 23,264.348 | 23,772.744 | 24,378.092 | 22,862.165 | 22,976.929 | 25,029.77 | 25,074.736 | 24,409.013 | 22,692.925 | 23,637.615 | 22,768.502 | 21,946.829 | 21,977.464 | 23,538.081 | 22,978.559 | 21,561.687 | 25,916.294 | 25,064.988 | 25,262.99 | 24,772.288 | 25,309.809 | 26,494.775 | 24,792.204 | 22,864.478 | 21,910.964 | 23,123.405 | 23,463.779 | 22,907.862 | 22,583.692 | 23,260.95 | 21,843.398 | 21,487.505 | 21,019.922 | 22,078.585 | 21,667.825 | 19,145.251 | 19,488.076 | 20,245.316 | 20,503.038 |
Total Equity
| 29,255.148 | 29,240.905 | 28,532.25 | 27,155.452 | 26,787.669 | 26,888.713 | 26,757.935 | 26,684.744 | 26,785.322 | 27,015.77 | 26,334.835 | 24,603.517 | 24,282.05 | 25,706.858 | 25,399.128 | 23,734.416 | 23,391.667 | 23,875.095 | 24,482.05 | 22,954.262 | 23,066.355 | 25,232.77 | 25,341.549 | 24,666.907 | 23,083.618 | 24,063.17 | 23,224.162 | 22,444.912 | 22,494.058 | 24,102.112 | 23,579.527 | 22,227.024 | 26,628.896 | 25,838.417 | 26,059.107 | 25,617.263 | 26,146.131 | 27,351.903 | 25,693.341 | 23,736.244 | 22,764.634 | 24,008.537 | 24,387.183 | 23,828.377 | 23,534 | 23,776.584 | 22,361.603 | 22,022.904 | 21,060.242 | 22,114.022 | 21,703.167 | 19,182.218 | 19,525.513 | 20,293.958 | 20,514.05 |
Total Liabilities & Shareholders Equity
| 88,332.227 | 83,796.82 | 82,021.756 | 80,861.232 | 78,956.54 | 78,326.869 | 80,089.097 | 86,866.311 | 84,721.788 | 72,252.617 | 68,236.146 | 66,040.283 | 64,695.982 | 57,923.253 | 59,496.928 | 59,382.344 | 57,907.432 | 56,568.558 | 53,736.13 | 54,214.429 | 51,909.815 | 53,157.939 | 48,771.388 | 51,362.818 | 55,999.641 | 54,643.297 | 53,761.188 | 54,010.605 | 53,450.746 | 52,793.799 | 55,429.676 | 58,713.833 | 60,010.838 | 61,947.103 | 61,933.275 | 60,344.139 | 59,147.013 | 58,731.297 | 57,139.343 | 56,206.496 | 54,283.601 | 52,048.811 | 50,359.61 | 47,190.224 | 45,445.628 | 45,128.461 | 43,647.756 | 40,218.794 | 38,683.546 | 37,577.052 | 35,065.116 | 33,956.541 | 34,162.78 | 33,093.608 | 30,258.314 |