Prince Housing & Development Corp.
TWSE:2511.TW
10.45 (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
| 8,046.536 | 8,330.919 | 8,350.801 | 8,566.159 | 8,460.394 | 8,977.889 | 9,999.828 | 7,089.042 | 7,964.866 | 8,564.475 | 6,880.644 | 4,697.597 | 2,780.635 | 4,548.72 | 5,406.601 | 4,756.606 | 3,697.909 | 4,387.841 | 5,673.754 | 5,379.658 | 5,621.263 | 5,135.141 | 3,968.253 | 3,569.611 | 3,676.642 | 4,102.435 | 4,221.849 | 2,709.897 | 3,639.582 | 3,365.079 | 4,648.915 | 2,098.837 | 2,093.525 | 2,162.22 | 3,800.751 | 2,418.834 | 3,617.548 | 1,707.861 | 2,165.806 | 2,345.772 | 3,949.395 | 2,029.536 | 2,168.73 | 1,507.302 | 1,904.342 | 2,399.186 | 4,352.233 | 1,355.939 | 1,393.099 | 1,260.224 | 1,122.874 | 1,403.231 | 1,556.171 | 1,174.964 | 1,321.567 |
Short Term Investments
| 5,601.261 | 4,906.697 | 5,068.408 | 4,583.867 | 4,923.363 | 5,097.769 | 4,773.465 | 6,918.739 | 6,925.575 | 5,109.731 | 3,896.354 | 3,337.487 | 3,175.137 | 1,857.151 | 1,865.308 | 1,813.768 | 2,296.683 | 2,351.138 | 2,582.429 | 2,857.939 | 3,031.071 | 2,811.925 | 2,495.108 | 4,877.146 | 4,624.441 | 2,092.82 | 2,193.405 | 1,844.72 | 3,758.302 | 2,564.425 | 1,590.072 | 1,321.596 | 2,574.282 | 2,627.413 | 2,453.466 | 2,410.152 | 3,052.524 | 2,781.48 | 3,011.525 | 3,183.151 | 4,333.877 | 7,061.345 | 3,401.875 | 3,219.84 | 2,467.913 | 270.202 | 1,085.866 | 807.997 | 565.326 | 418.933 | 447.494 | 322.766 | 336.967 | 297.641 | 256.817 |
Cash and Short Term Investments
| 13,647.797 | 13,237.616 | 13,419.209 | 13,150.026 | 13,383.757 | 14,075.658 | 14,773.293 | 14,007.781 | 14,890.441 | 13,674.206 | 10,776.998 | 8,035.084 | 5,955.772 | 6,405.871 | 7,271.909 | 6,570.374 | 5,994.592 | 6,738.979 | 8,256.183 | 8,237.597 | 8,652.334 | 7,947.066 | 6,463.361 | 8,446.757 | 8,301.083 | 6,195.255 | 6,415.254 | 4,554.617 | 7,397.884 | 5,929.504 | 6,238.987 | 3,420.433 | 4,667.807 | 4,789.633 | 6,254.217 | 4,828.986 | 6,670.072 | 4,489.341 | 5,177.331 | 5,528.923 | 8,283.272 | 9,090.881 | 5,570.605 | 4,727.142 | 4,372.255 | 2,669.388 | 5,438.099 | 2,163.936 | 1,958.425 | 1,679.157 | 1,570.368 | 1,725.997 | 1,893.138 | 1,472.605 | 1,578.384 |
Net Receivables
| 959.617 | 1,507.955 | 1,408.614 | 1,239.111 | 1,503.85 | 1,399.383 | 1,396.348 | 1,180.677 | 1,169.57 | 992.113 | 1,449.383 | 888.472 | 956.465 | 1,374.102 | 1,466.775 | 1,065.011 | 1,104.216 | 1,203.649 | 1,293.964 | 1,449.163 | 1,442.516 | 1,851.799 | 2,849.837 | 1,778.658 | 1,743.122 | 1,492.332 | 1,589.313 | 1,845.693 | 1,822.59 | 1,595.081 | 2,250.107 | 3,438.509 | 3,381.122 | 3,100.261 | 4,153.415 | 3,384.929 | 3,032.591 | 5,074.394 | 7,615.091 | 3,213.149 | 3,603.885 | 3,314.95 | 6,277.278 | 2,956.127 | 3,082.887 | 4,257.645 | 4,512.048 | 2,981.675 | 2,573.146 | 2,618.897 | 2,612.606 | 2,181.52 | 2,018.547 | 2,268.909 | 2,454.092 |
Inventory
| 6,699.11 | 6,696.038 | 6,569.32 | 6,665.501 | 6,785.352 | 6,806.105 | 6,839.811 | 6,923.694 | 7,340.135 | 8,851.629 | 11,322.022 | 13,250.597 | 14,197.603 | 15,193.007 | 16,678.009 | 17,796.545 | 18,957.281 | 19,179.533 | 19,917.629 | 20,550.945 | 20,659.81 | 21,131.665 | 21,958.127 | 23,132.921 | 22,474.877 | 22,158.544 | 22,062.479 | 21,733.303 | 23,392.222 | 22,549.563 | 22,270.854 | 23,458.43 | 22,924.136 | 22,962.015 | 22,209.89 | 23,332.397 | 22,048.625 | 21,523.036 | 20,925.619 | 22,915.733 | 19,864.768 | 17,932.423 | 15,875.651 | 17,192.766 | 14,919.438 | 13,367.434 | 15,522.871 | 27,238.288 | 27,135.843 | 26,354.003 | 25,391.618 | 25,934.174 | 24,671.585 | 22,612.55 | 20,203.794 |
Other Current Assets
| 137.927 | 11.573 | 21.604 | 22.161 | 20.765 | 19.233 | 18.25 | 17.083 | 10.623 | 5.306 | 2.544 | 5.582 | 6.311 | 9.195 | 3.381 | 28.094 | 8.005 | 9.195 | 4.074 | 60.073 | 45.513 | 53.333 | 44.254 | 201.899 | 238.741 | 246.572 | 230.645 | 337.641 | 332.098 | 331.643 | 299.327 | 440.215 | 428.078 | 384.465 | 341.872 | 512.097 | 618.736 | 589.469 | 521.804 | 786.786 | 783.528 | 771.115 | 725.588 | 942.01 | 783.461 | 2,148.131 | 24.825 | 112.909 | 52.263 | 61.618 | 23.336 | 36.455 | 189.752 | 52.81 | 49.658 |
Total Current Assets
| 21,444.451 | 21,453.182 | 21,418.747 | 21,076.799 | 21,693.724 | 22,300.379 | 23,027.702 | 22,129.235 | 23,410.769 | 23,523.254 | 23,550.947 | 22,179.735 | 21,116.151 | 22,982.175 | 25,420.074 | 25,460.024 | 26,064.094 | 27,131.356 | 29,471.85 | 30,297.778 | 30,800.173 | 30,983.863 | 31,315.579 | 33,560.235 | 32,757.823 | 30,092.703 | 30,297.691 | 28,471.254 | 32,944.794 | 30,405.791 | 31,059.275 | 30,757.587 | 31,401.143 | 31,236.374 | 32,959.394 | 32,058.409 | 32,370.024 | 31,676.24 | 34,239.845 | 32,444.591 | 32,535.453 | 31,109.369 | 28,449.122 | 25,818.045 | 23,158.041 | 22,442.598 | 25,497.843 | 32,496.808 | 31,719.677 | 30,713.675 | 29,597.928 | 29,878.146 | 28,773.022 | 26,406.874 | 24,285.928 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,397.853 | 11,480.296 | 11,577.139 | 11,473.675 | 11,612.841 | 11,623.491 | 11,777.577 | 11,890.434 | 12,049.95 | 12,206.3 | 12,366.906 | 12,528.96 | 12,693.943 | 12,853.378 | 13,016.52 | 13,294.245 | 13,472.027 | 11,534.357 | 11,678.166 | 11,858.34 | 12,010.632 | 12,154.136 | 6,226.443 | 6,280.938 | 6,335.742 | 6,371.803 | 6,422.886 | 6,447.395 | 6,449.106 | 6,456.658 | 6,513.554 | 6,575.6 | 6,632.757 | 6,684.327 | 6,742.932 | 6,791.234 | 6,839.177 | 6,894.559 | 6,957.966 | 7,003.338 | 7,042.879 | 7,075.524 | 7,014.898 | 6,963.879 | 6,985.618 | 7,024.424 | 16,138.473 | 16,163.505 | 16,208.699 | 16,241.638 | 16,228.126 | 16,011.249 | 16,127.99 | 16,310.469 | 15,499.992 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,781.738 | 1,797.221 | 1,812.715 | 1,827.993 | 1,843.503 | 1,859.062 | 1,874.174 | 1,889.857 | 1,905.596 | 1,920.786 | 1,936.487 | 1,951.23 | 1,966.643 | 1,982.4 | 1,996.776 | 2,012.233 | 2,026.855 | 2,042.058 | 2,056.927 | 2,072.179 | 2,087.779 | 2,102.969 | 2,118.323 | 2,132.806 | 2,148.295 | 2,163.896 | 2,179.473 | 2,195.09 | 2,210.54 | 2,225.501 | 2,240.916 | 2,255.919 | 2,271.477 | 2,286.992 | 2,302.523 | 2,317.158 | 2,332.387 | 2,347.547 | 2,362.995 | 2,378.454 | 2,393.918 | 2,409.339 | 2,425.016 | 2,442.356 | 2,459.4 | 3,302.597 | 13.808 | 7.471 | 19.651 | 7.744 | 24.772 | 8.84 | 8.973 | 9.133 | 8.832 |
Goodwill and Intangible Assets
| 1,781.738 | 1,797.221 | 1,812.715 | 1,827.993 | 1,843.503 | 1,859.062 | 1,874.174 | 1,889.857 | 1,905.596 | 1,920.786 | 1,936.487 | 1,951.23 | 1,966.643 | 1,982.4 | 1,996.776 | 2,012.233 | 2,026.855 | 2,042.058 | 2,056.927 | 2,072.179 | 2,087.779 | 2,102.969 | 2,118.323 | 2,132.806 | 2,148.295 | 2,163.896 | 2,179.473 | 2,195.09 | 2,210.54 | 2,225.501 | 2,240.916 | 2,255.919 | 2,271.477 | 2,286.992 | 2,302.523 | 2,317.158 | 2,332.387 | 2,347.547 | 2,362.995 | 2,378.454 | 2,393.918 | 2,409.339 | 2,425.016 | 2,442.356 | 2,459.4 | 3,302.597 | 13.808 | 7.471 | 19.651 | 7.744 | 24.772 | 8.84 | 8.973 | 9.133 | 8.832 |
Long Term Investments
| 10,638.272 | 361.041 | 498.232 | 889.079 | 641.949 | 367.979 | 546.829 | -1,344.158 | -1,370.611 | 908.908 | 2,560.612 | 2,774.84 | 4,130.606 | 4,839.912 | 3,912.55 | 3,522.237 | 3,214.55 | 2,694.508 | 2,834.089 | 2,155.67 | 1,904.822 | 2,165.405 | 2,345.12 | 48.377 | 83.213 | 2,715.762 | 2,514.638 | 2,700.169 | 957.563 | 2,314.864 | 3,172.363 | 3,732.847 | 2,426.161 | 2,808.474 | 3,159.512 | 2,836.184 | 2,353.414 | 3,037.988 | 2,673.859 | 2,614.934 | 1,586.631 | -871.807 | 2,404.098 | 3,138.007 | 3,553.439 | 4,720.822 | 4,871.122 | 5,124.098 | 4,760.456 | 4,762.056 | 4,507.41 | 4,296.366 | 3,530.889 | 3,565.133 | 3,613.67 |
Tax Assets
| 262.827 | 270.367 | 279.699 | 296.26 | 301.971 | 311.01 | 321.421 | 334.886 | 318.987 | 291.547 | 272.749 | 265.127 | 231.652 | 200.071 | 176.995 | 156.967 | 133.911 | 137.03 | 119.989 | 140.926 | 139.663 | 143.313 | 141.697 | 142.32 | 142.92 | 144.393 | 123.531 | 123.799 | 124.074 | 124.783 | 104.535 | 106.649 | 106.191 | 106.164 | 106.459 | 108.165 | 108.165 | 107.97 | 108.369 | 108.197 | 107.944 | 107.789 | 108.083 | 104.477 | 101.021 | 117.964 | 0.612 | 1,404.731 | 0.714 | 803.735 | 742.631 | 481.723 | 476.846 | 439.903 | 398.267 |
Other Non-Current Assets
| 323.64 | 10,506.37 | 10,664.32 | 10,189.254 | 10,578.826 | 10,752.748 | 10,406.111 | 12,536.588 | 12,564.583 | 10,771.486 | 9,614.675 | 9,045.032 | 8,955.071 | 7,689.912 | 7,642.499 | 7,648.018 | 8,208.112 | 8,265.656 | 8,576.482 | 8,795.888 | 9,023.911 | 8,816.868 | 8,608.441 | 11,231.574 | 11,156.471 | 8,623.961 | 8,736.906 | 8,451.268 | 10,366.069 | 9,162.482 | 8,194.201 | 7,985.142 | 9,272.221 | 9,390.983 | 9,205.091 | 9,136.638 | 9,800.235 | 9,477.232 | 9,707.934 | 9,951.682 | 12,628.184 | 16,050.155 | 12,371.278 | 12,190.609 | 11,518.836 | 9,695.518 | 1,902.663 | 124.47 | 1,312.627 | 139.282 | 120.884 | 114.787 | 117.657 | 121.881 | 116.472 |
Total Non-Current Assets
| 24,404.33 | 24,415.295 | 24,832.105 | 24,676.261 | 24,979.09 | 24,914.29 | 24,926.112 | 25,307.607 | 25,468.505 | 26,099.027 | 26,751.429 | 26,565.189 | 27,977.915 | 27,565.673 | 26,745.34 | 26,633.7 | 27,055.455 | 24,673.609 | 25,265.653 | 25,023.003 | 25,166.807 | 25,382.691 | 19,440.024 | 19,836.015 | 19,866.641 | 20,019.815 | 19,977.434 | 19,917.721 | 20,107.352 | 20,284.288 | 20,225.569 | 20,656.157 | 20,708.807 | 21,276.94 | 21,516.517 | 21,189.379 | 21,433.378 | 21,865.296 | 21,811.123 | 22,056.605 | 23,759.556 | 24,771 | 24,323.373 | 24,839.328 | 24,618.314 | 24,861.325 | 22,926.678 | 22,824.275 | 22,302.147 | 21,954.455 | 21,623.823 | 20,912.965 | 20,262.355 | 20,446.519 | 19,637.233 |
Total Assets
| 45,848.781 | 45,868.477 | 46,250.852 | 45,753.06 | 46,672.814 | 47,214.669 | 47,953.814 | 47,436.842 | 48,879.274 | 49,622.281 | 50,302.376 | 48,744.924 | 49,094.066 | 50,547.848 | 52,165.414 | 52,093.724 | 53,119.549 | 51,804.965 | 54,737.503 | 55,320.781 | 55,966.98 | 56,366.554 | 50,755.603 | 53,396.25 | 52,624.464 | 50,112.518 | 50,275.125 | 48,388.975 | 53,052.146 | 50,690.079 | 51,284.844 | 51,413.744 | 52,109.95 | 52,513.314 | 54,475.911 | 53,247.788 | 53,803.402 | 53,541.536 | 56,050.968 | 54,501.196 | 56,295.009 | 55,880.369 | 52,772.495 | 50,657.373 | 47,776.355 | 47,303.923 | 48,424.521 | 55,321.083 | 54,021.824 | 52,668.13 | 51,221.751 | 50,791.111 | 49,035.377 | 46,853.393 | 43,923.161 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,523.789 | 879.617 | 1,168.473 | 1,046.898 | 1,090.326 | 1,044.169 | 1,475.835 | 1,063.443 | 1,220.844 | 1,383.839 | 1,706.282 | 1,569.177 | 1,469.737 | 1,570.562 | 1,798.011 | 1,540.715 | 1,656.407 | 1,634.64 | 2,035.43 | 1,754.463 | 1,893.543 | 2,079.632 | 2,804.917 | 1,994.688 | 1,763.001 | 1,767.674 | 2,305.347 | 2,112.73 | 2,258.698 | 2,230.416 | 2,961.923 | 2,928.783 | 2,876.907 | 3,319.418 | 4,198.917 | 2,973.238 | 3,058.336 | 3,173.119 | 4,262.318 | 2,490.803 | 2,494.547 | 2,503.782 | 4,154.814 | 2,465.762 | 2,146.383 | 2,424.381 | 3,176.615 | 1,976.196 | 1,503.596 | 1,571.659 | 1,597.775 | 1,923.096 | 1,627.444 | 1,732.018 | 1,763.342 |
Short Term Debt
| 1,790.845 | 1,967.471 | 2,020.125 | 4,663.793 | 4,482.951 | 7,318.703 | 7,623.816 | 4,551.43 | 4,811.541 | 4,603.272 | 4,946.068 | 4,519.153 | 3,487.95 | 1,633.719 | 1,807.777 | 2,120.233 | 2,493.919 | 6,268.543 | 7,134.591 | 6,592.785 | 4,752.146 | 4,896.979 | 5,039.916 | 11,314.738 | 12,278.992 | 11,283.739 | 10,621.047 | 3,159.295 | 5,592.363 | 6,273.16 | 6,146.129 | 6,420.774 | 5,290.136 | 3,779.42 | 4,776.632 | 5,679.454 | 6,559.745 | 6,791.158 | 8,041.599 | 8,673.39 | 7,769.438 | 6,967.07 | 6,604.993 | 9,250.923 | 8,613.507 | 5,472.457 | 6,522.277 | 5,910.785 | 7,634.241 | 8,173.944 | 7,891.582 | 7,609.507 | 7,699.427 | 6,810.288 | 6,514.785 |
Tax Payables
| 10.881 | 41.845 | 33.866 | 10.512 | 43.022 | 65.687 | 54.644 | 202.814 | 246.752 | 227.163 | 106.796 | 188.243 | 114.584 | 185.58 | 123.422 | 49.737 | 16.093 | 27.855 | 19.135 | 35.342 | 36.581 | 85.105 | 68.155 | 19.554 | 29.215 | 26.515 | 18.396 | 1.579 | 17.381 | 216.484 | 185.206 | 4.439 | 23.614 | 106.036 | 96.03 | 87.427 | 98.98 | 147.917 | 125.602 | 85.526 | 94.715 | 57.037 | 62.113 | 34.415 | 37.639 | 43.293 | 42.477 | 32.738 | 38.32 | 7.651 | 9.039 | 7.109 | 5.882 | 7.128 | 0 |
Deferred Revenue
| 647.88 | 1,400.175 | 1,195.567 | 1,085.273 | 1,965.759 | 675.748 | 622.708 | 536.619 | 662.039 | 941.677 | 2,180.669 | 1,740.435 | 1,611.184 | 1,938.734 | 1,803.259 | 1,832.108 | 2,123.856 | 1,690.854 | 1,872.146 | 1,866.162 | 2,820.767 | 2,177.285 | 2,262.92 | 2,320.294 | 3,506.695 | 2,379.817 | 2,366.464 | 3,003.234 | 7,046.339 | 3,164.783 | 3,653.235 | 3,909.255 | 5,739.39 | 3,633.914 | 4,003.563 | 4,761.135 | 5,970.671 | 4,402.178 | 4,802.51 | 5,831.992 | 6,139.255 | 5,087.584 | 4,791.538 | 5,724.827 | 5,040.455 | 1,638.113 | 3,690.136 | 11,371.863 | 8,526.372 | 6,838.612 | 6,785.705 | 7,655.571 | 7,238.222 | 6,251.705 | 5,010.052 |
Other Current Liabilities
| 1,015.969 | 45.143 | 31.364 | 52.511 | 34.908 | 922.975 | 920.284 | 1,086.616 | 1,923.809 | 1,174.185 | 100.47 | 83.224 | 76.32 | 759.565 | 1,065.918 | 1,115.449 | 2,083.777 | 45.048 | 44.717 | 32.442 | 48.986 | 62.395 | 95.888 | 56.114 | 53.207 | 37.122 | 52.402 | 60.605 | 36.067 | 56.461 | 50.716 | 37.762 | 61.886 | 59.681 | 20.647 | 97.605 | 94.897 | 175.706 | 113.307 | 84.166 | 79.796 | 71.295 | 99.016 | 72.407 | 30.013 | 5,598.636 | 3,867.835 | 3,852.431 | 8,234.63 | 4,741.235 | 4,155.785 | 4,722.248 | 437.069 | 1,074.166 | 1,085.689 |
Total Current Liabilities
| 4,978.483 | 4,292.406 | 4,415.529 | 6,848.475 | 7,573.944 | 9,961.595 | 10,642.643 | 7,238.108 | 8,618.233 | 8,102.973 | 8,933.489 | 7,911.989 | 6,645.191 | 5,902.58 | 6,474.965 | 6,608.505 | 8,357.959 | 9,639.085 | 11,086.884 | 10,245.852 | 9,515.442 | 9,216.291 | 10,203.641 | 15,685.834 | 17,601.895 | 15,468.352 | 15,345.26 | 8,335.864 | 14,933.467 | 11,724.82 | 12,812.003 | 13,296.574 | 13,968.319 | 10,792.433 | 12,999.759 | 13,511.432 | 15,683.649 | 14,542.161 | 17,219.734 | 17,080.351 | 16,483.036 | 14,629.731 | 15,650.361 | 17,513.919 | 15,830.358 | 15,133.587 | 17,256.863 | 23,111.275 | 25,898.839 | 21,325.45 | 20,430.847 | 21,910.422 | 17,002.162 | 15,868.177 | 14,373.868 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8,676.845 | 14,133.468 | 14,193.358 | 11,598.157 | 11,830.709 | 9,399.311 | 9,686.017 | 12,730.995 | 12,964.223 | 13,714.515 | 13,943.923 | 14,170.881 | 14,267.657 | 17,412.511 | 19,622.772 | 20,057.983 | 19,408.048 | 17,293.587 | 18,690.279 | 20,300.615 | 21,798.76 | 21,693.43 | 15,020.99 | 12,564.092 | 10,092.394 | 8,790.24 | 9,340.499 | 15,630.057 | 13,880.669 | 13,241.236 | 13,008.174 | 13,516.696 | 13,664.601 | 15,533.94 | 15,316.738 | 15,468.184 | 13,959.266 | 13,691.473 | 12,149.449 | 12,081.884 | 14,529.709 | 15,912.578 | 17,625.446 | 15,357.657 | 14,421.955 | 12,504.506 | 12,225.903 | 14,105.366 | 10,119.56 | 13,412.516 | 13,617.609 | 12,268.567 | 16,432.245 | 15,416.914 | 14,521.404 |
Deferred Revenue Non-Current
| 6,186.006 | 935.247 | 1,008.097 | 1,008.844 | 1,006.279 | 0 | 0 | 0 | 0 | 0 | 999.785 | 1,001.665 | 996.218 | 990.165 | 988.815 | 985.141 | 984.908 | 174.123 | 174.422 | 173.546 | 167.429 | 166.329 | 711.18 | 738.147 | 743.909 | 766.033 | 764.04 | 202.236 | 200.79 | 199.675 | 166.316 | 197.991 | 237.807 | 231.323 | 225.592 | 219.619 | 217.511 | 216.634 | 1,668.362 | 1,671.873 | 1,679.16 | 1,636.76 | 211.953 | 217.937 | 213.962 | 78.107 | -496.139 | 0 | 0 | 0 | -496.717 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 279.65 | 279.65 | 279.65 | 279.965 | 279.965 | 279.965 | 279.965 | 279.02 | 279.019 | 279.019 | 298.297 | 298.084 | 298.084 | 298.084 | 298.084 | 298.099 | 298.099 | 298.099 | 298.127 | 298.127 | 298.127 | 298.825 | 307.672 | 314.515 | 315.41 | 316.606 | 320.839 | 345.839 | 345.839 | 345.839 | 345.839 | 418.224 | 417.137 | 416.571 | 416.005 | 134.218 | 495.468 | 495.328 | 495.328 | 498.266 | 508.62 | 495.328 | 495.328 | 496.299 | 496.139 | 496.143 | 496.139 | 0 | 0 | 0 | 496.717 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 424.195 | 360.262 | 377.686 | 365.48 | 360.635 | 1,360.668 | 1,360.842 | 1,369.737 | 1,371.641 | 1,363.221 | 359.635 | 384.59 | 377.43 | 376.888 | 355.416 | 378.836 | 374.273 | 349.404 | 342.979 | 354.474 | 351.693 | 357.996 | 334.239 | 340.755 | 335.098 | 334.279 | 327.835 | 334.106 | 325.844 | 331.489 | 325.219 | 354.634 | 348.333 | 352.44 | 343.246 | 327.351 | 206.562 | 214.032 | 207.151 | 253.099 | 211.6 | 218.468 | 214.909 | 232.077 | 230.657 | 1,797.963 | 1,607.809 | 1,628.244 | 1,606.012 | 1,621.115 | 1,614.407 | 1,625.595 | 1,624.215 | 1,625.088 | 1,587.255 |
Total Non-Current Liabilities
| 15,566.696 | 15,708.627 | 15,858.791 | 13,252.446 | 13,477.588 | 11,039.944 | 11,326.824 | 14,379.752 | 14,614.883 | 15,356.755 | 15,601.64 | 15,855.22 | 15,939.389 | 19,077.648 | 21,265.087 | 21,720.059 | 21,065.328 | 18,115.213 | 19,505.807 | 21,126.762 | 22,616.009 | 22,516.58 | 16,374.081 | 13,957.509 | 11,486.811 | 10,207.158 | 10,753.213 | 16,512.238 | 14,753.142 | 14,118.239 | 13,845.548 | 14,487.545 | 14,667.878 | 16,534.274 | 16,301.581 | 16,149.372 | 14,878.807 | 14,617.467 | 14,520.29 | 14,505.122 | 16,929.089 | 18,263.134 | 18,547.636 | 16,303.97 | 15,362.713 | 14,876.719 | 13,833.712 | 15,733.61 | 11,725.572 | 15,033.631 | 15,232.016 | 13,894.162 | 18,056.46 | 17,042.002 | 16,108.659 |
Total Liabilities
| 20,545.179 | 20,001.033 | 20,274.32 | 20,100.921 | 21,051.532 | 21,001.539 | 21,969.467 | 21,617.86 | 23,233.116 | 23,459.728 | 24,535.129 | 23,767.209 | 22,584.58 | 24,980.228 | 27,740.052 | 28,328.564 | 29,423.287 | 27,754.298 | 30,592.691 | 31,372.614 | 32,131.451 | 31,732.871 | 26,577.722 | 29,643.343 | 29,088.706 | 25,675.51 | 26,098.473 | 24,848.102 | 29,686.609 | 25,843.059 | 26,657.551 | 27,784.119 | 28,636.197 | 27,326.707 | 29,301.34 | 29,660.804 | 30,562.456 | 29,159.628 | 31,740.024 | 31,585.473 | 33,412.125 | 32,892.865 | 34,197.997 | 33,817.889 | 31,193.071 | 30,010.306 | 31,090.575 | 38,844.885 | 37,624.411 | 36,359.081 | 35,662.863 | 35,804.584 | 35,058.622 | 32,910.179 | 30,482.527 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 | 0 | 0 | 0 |
Common Stock
| 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,233.261 | 16,623.418 | 16,623.418 | 16,623.418 | 16,623.418 | 16,623.418 | 16,623.418 | 16,139.241 | 13,139.241 | 13,139.241 | 13,139.241 | 11,944.765 | 11,944.765 | 11,944.764 | 11,944.765 | 10,858.877 | 10,858.877 | 10,858.877 | 10,858.877 | 9,962.272 | 9,962.272 |
Retained Earnings
| 2,690.228 | 3,408.67 | 3,281.381 | 3,080.26 | 2,994.145 | 3,819.349 | 3,655.405 | 3,225.246 | 3,042.586 | 3,568.978 | 3,129.052 | 2,754.17 | 3,910.498 | 3,145.729 | 2,313.465 | 1,858.923 | 1,629.207 | 2,410.411 | 2,428.513 | 2,296.394 | 2,067.865 | 2,975.461 | 2,660.209 | 2,141.074 | 1,887.039 | 2,843.985 | 2,589.627 | 2,037.782 | 1,679.188 | 3,241.064 | 3,101.014 | 2,007.745 | 1,823.003 | 3,619.858 | 3,508.4 | 2,141.479 | 1,995.429 | 3,046.385 | 4,035.662 | 2,632.509 | 2,313.751 | 2,831.017 | 1,586.811 | -114.366 | 58.91 | 2,008.737 | 2,364.465 | 1,711.214 | 1,735.618 | 2,971.723 | 2,448.137 | 1,855.367 | 1,567.118 | 2,602.62 | 2,140.298 |
Accumulated Other Comprehensive Income/Loss
| 3,893.198 | 3,723.576 | 3,955.126 | 3,836.827 | 3,886.129 | 3,643.409 | 3,578.816 | 3,841.816 | 3,852.146 | 3,817.797 | 4,005.158 | 3,589.345 | 3,940.292 | 3,730.942 | 1,242.257 | 1,028.532 | 1,186.513 | 824.138 | 876.49 | 814.401 | 922.614 | 929.12 | 788.031 | 881.725 | 917.715 | 988.066 | 974.377 | 897.354 | 1,068.274 | 1,139.877 | 1,058.27 | 1,165.282 | 1,184.698 | 1,316.44 | 1,409.109 | 1,143.487 | 987.61 | 1,313.336 | 1,436.219 | 1,446.608 | 2,210.153 | 1,789.868 | 1,999.611 | 1,962.309 | 2,717.467 | 1,646.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 2,252.278 | 4,413.253 | 4,413.253 | 4,413.253 | 4,318.38 | 4,318.38 | 4,318.38 | 4,318.38 | 4,193.115 | 4,193.115 | 4,193.115 | 4,193.115 | 4,065.005 | 4,065.005 | 4,065.005 | 4,065.005 | 3,904.086 | 3,904.086 | 3,904.086 | 3,904.086 | 3,680.306 | 3,680.306 | 3,342.15 | 3,290.149 | 3,050.277 | 1,869.353 | 1,869.353 | 1,385.176 | 1,869.353 | 1,483.096 | 1,483.096 | 288.62 | 1,304.503 | 2,640.597 | 2,431.634 | 2,327.171 | 2,087.423 | 1,861.837 | 1,878.56 | 1,135.715 | 909.249 | 894.142 |
Total Shareholders Equity
| 25,068.965 | 25,617.785 | 25,722.046 | 25,402.626 | 25,365.813 | 25,948.297 | 25,719.76 | 25,552.601 | 25,380.271 | 25,872.314 | 25,619.749 | 24,829.054 | 26,336.329 | 25,362.21 | 24,202.236 | 23,533.969 | 23,462.234 | 23,786.19 | 23,856.644 | 23,662.436 | 23,542.12 | 24,330.957 | 23,874.616 | 23,449.175 | 23,231.13 | 24,130.317 | 23,862.27 | 23,233.402 | 23,045.728 | 24,518.288 | 24,296.631 | 23,310.374 | 23,145.048 | 24,849.865 | 24,831.076 | 23,250.534 | 22,896.606 | 24,033.416 | 23,964.652 | 22,571.888 | 22,532.498 | 22,629.479 | 18,208.759 | 16,470.28 | 16,204.238 | 16,904.288 | 16,949.827 | 16,087.612 | 16,007.554 | 15,918.023 | 15,168.851 | 14,592.804 | 13,561.71 | 13,474.141 | 12,996.712 |
Total Equity
| 25,303.602 | 25,867.444 | 25,976.532 | 25,652.139 | 25,621.282 | 26,213.13 | 25,984.347 | 25,818.982 | 25,646.158 | 26,162.553 | 25,767.247 | 24,977.715 | 26,509.486 | 25,567.62 | 24,425.362 | 23,765.16 | 23,696.262 | 24,050.667 | 24,144.812 | 23,948.167 | 23,835.529 | 24,633.683 | 24,177.881 | 23,752.907 | 23,535.758 | 24,437.008 | 24,176.652 | 23,540.873 | 23,365.537 | 24,847.02 | 24,627.293 | 23,629.625 | 23,473.753 | 25,186.607 | 25,174.571 | 23,586.984 | 23,240.946 | 24,381.908 | 24,310.944 | 22,915.723 | 22,882.884 | 22,987.504 | 18,574.498 | 16,839.484 | 16,583.284 | 17,293.617 | 17,333.946 | 16,476.198 | 16,397.413 | 16,309.049 | 15,558.888 | 14,986.527 | 13,976.755 | 13,943.214 | 13,440.634 |
Total Liabilities & Shareholders Equity
| 45,848.781 | 45,868.477 | 46,250.852 | 45,753.06 | 46,672.814 | 47,214.669 | 47,953.814 | 47,436.842 | 48,879.274 | 49,622.281 | 50,302.376 | 48,744.924 | 49,094.066 | 50,547.848 | 52,165.414 | 52,093.724 | 53,119.549 | 51,804.965 | 54,737.503 | 55,320.781 | 55,966.98 | 56,366.554 | 50,755.603 | 53,396.25 | 52,624.464 | 50,112.518 | 50,275.125 | 48,388.975 | 53,052.146 | 50,690.079 | 51,284.844 | 51,413.744 | 52,109.95 | 52,513.314 | 54,475.911 | 53,247.788 | 53,803.402 | 53,541.536 | 56,050.968 | 54,501.196 | 56,295.009 | 55,880.369 | 52,772.495 | 50,657.373 | 47,776.355 | 47,303.923 | 48,424.521 | 55,321.083 | 54,021.824 | 52,668.13 | 51,221.751 | 50,791.111 | 49,035.377 | 46,853.393 | 43,923.161 |