China Airlines, Ltd.
TWSE:2610.TW
23.45 (TWD) • At close November 14, 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
| 51,214.336 | 43,512.792 | 33,018.868 | 30,391.564 | 35,648.237 | 38,804.755 | 35,548.668 | 34,980.469 | 37,623.078 | 38,240.974 | 39,936.574 | 45,269.866 | 36,894.146 | 29,632.606 | 24,026.029 | 27,125.937 | 26,638.85 | 34,217.741 | 39,600.96 | 28,459.528 | 28,831.065 | 23,348.904 | 23,352.393 | 24,937.537 | 23,227.915 | 24,862.418 | 21,851.248 | 22,585.332 | 25,848.493 | 30,691.84 | 23,783.871 | 24,267.197 | 22,192.084 | 24,959.55 | 22,745.106 | 23,491.085 | 24,481.251 | 24,783.309 | 20,752.727 | 20,468.151 | 16,909.618 | 19,039.082 | 19,212.676 | 19,007.649 | 15,707.84 | 15,840.849 | 12,603.125 | 12,636.27 | 12,530.63 | 13,279.289 | 17,453.706 | 12,774.182 | 10,975.436 | 11,676.557 | 13,456.182 | 14,418.218 |
Short Term Investments
| 1,722.615 | 3,948.82 | 6,143.318 | 4,266.179 | 8,005.57 | 12,870.761 | 9,424.86 | 6,338.079 | 1,480.633 | 3,324.285 | 9,725.77 | 13,184.301 | 1,560.052 | 1,821.207 | 1,794.218 | 6,826.454 | 5,949.318 | 2,139.168 | 2,291.974 | 2,867.287 | 1,453.171 | 1,618.855 | 1,268.687 | 4,062.661 | 1,430.387 | 1,268.921 | 2,710.468 | 306.839 | 279.822 | 447.325 | 469.187 | 416.641 | 437.847 | 1,055.613 | 418.644 | 542.326 | 409.818 | 154.71 | 350.547 | 235.814 | 253.876 | 199.84 | 395.708 | 291.177 | 292.012 | 475.925 | 2,286.538 | 1,941.016 | 1,943.326 | 3,559.785 | 5,661.791 | 4,348.657 | 2,298.422 | 4,195.374 | 2,312.035 | 1,824.217 |
Cash and Short Term Investments
| 52,936.951 | 47,461.612 | 39,162.186 | 34,657.743 | 43,653.807 | 51,675.516 | 44,973.528 | 41,318.548 | 39,103.711 | 41,565.259 | 49,662.344 | 58,454.167 | 38,454.198 | 31,453.813 | 25,820.247 | 33,952.391 | 32,588.168 | 36,356.909 | 41,892.934 | 31,326.815 | 30,284.236 | 24,967.759 | 24,621.08 | 29,000.198 | 24,658.302 | 26,131.339 | 24,561.716 | 22,892.171 | 26,128.315 | 31,139.165 | 24,253.058 | 24,683.838 | 22,629.931 | 26,015.163 | 23,163.75 | 24,033.411 | 24,891.069 | 24,938.019 | 21,103.274 | 20,703.965 | 17,163.494 | 19,238.922 | 19,608.384 | 19,298.826 | 15,999.852 | 16,316.774 | 14,889.663 | 14,577.286 | 14,473.956 | 16,839.074 | 23,115.497 | 17,122.839 | 13,273.858 | 15,871.931 | 15,768.217 | 16,242.435 |
Net Receivables
| 0 | 11,684.332 | 11,374.634 | 11,118.852 | 11,536.144 | 10,258.6 | 11,641.889 | 12,099.754 | 12,965.563 | 12,446.347 | 11,578.452 | 14,287.946 | 12,595.434 | 10,197.961 | 10,103.971 | 10,567.861 | 9,127.002 | 9,014.496 | 7,808.504 | 9,360.077 | 10,692.305 | 11,142.778 | 10,009.134 | 10,945.71 | 10,730.963 | 10,064.926 | 10,048.827 | 9,359.524 | 8,823.71 | 9,397.213 | 9,012.767 | 9,337.926 | 8,245.79 | 7,513.01 | 7,154.243 | 7,614.551 | 7,573.504 | 8,316.189 | 9,354.351 | 9,467.083 | 8,048.273 | 7,942.643 | 7,855.124 | 7,789.247 | 7,222.916 | 8,549.493 | 8,158.156 | 7,997.547 | 7,686.861 | 9,477.822 | 10,743.11 | 11,105.66 | 11,876.054 | 11,764.797 | 12,230.497 | 12,865.9 |
Inventory
| 11,554.779 | 10,880.897 | 10,601.387 | 10,678.706 | 11,273.212 | 11,035.661 | 10,865.968 | 10,775.467 | 10,228.901 | 9,516.418 | 8,861.247 | 8,814.975 | 8,815.952 | 8,778.765 | 8,264.929 | 8,788.105 | 8,048.111 | 7,898.734 | 7,941.066 | 8,470.113 | 8,762.322 | 8,220.667 | 8,635.279 | 8,654.71 | 8,692.99 | 8,896.609 | 8,757.78 | 8,731.755 | 8,662.991 | 8,521.811 | 8,705.86 | 8,434.386 | 8,361.307 | 8,243.016 | 8,089.709 | 8,300.398 | 7,799.758 | 7,591.261 | 7,191.651 | 7,226.063 | 7,281.492 | 6,745.445 | 6,964.902 | 6,791.453 | 6,825.355 | 6,472.789 | 6,861.905 | 8,672.979 | 8,633.751 | 8,578.38 | 8,855.778 | 8,762.581 | 8,246.96 | 8,411.136 | 7,906.926 | 6,825.855 |
Other Current Assets
| 20,294.095 | 11,498.111 | 15,119.842 | 14,803.229 | 5,503.357 | 5,310.58 | 6,307.677 | 7,588.037 | 4,000.385 | 4,392.324 | 3,423.851 | 5,104.607 | 4,068.046 | 2,571.517 | 5,319.804 | 9,432.794 | 12,156.289 | 3,121.849 | 1,885.142 | 2,665.337 | 3,177.355 | 4,019.902 | 3,385.284 | 5,125.081 | 5,340.857 | 5,580.15 | 6,088.826 | 5,368.871 | 3,628.896 | 4,561.05 | 4,626.875 | 4,594.703 | 3,854.97 | 4,206.352 | 4,062.651 | 4,040.328 | 2,967.334 | 3,298.155 | 2,098.23 | 2,367.659 | 2,069.16 | 2,570.834 | 3,068.644 | 2,412.496 | 2,318.793 | 2,726.089 | 4,535.51 | 2,413.211 | 1,872.883 | 3,105.88 | 1,647.878 | 1,698.392 | 1,481.155 | 1,648.79 | 1,073.748 | 805.808 |
Total Current Assets
| 84,785.825 | 81,524.952 | 75,274.93 | 69,693.315 | 70,693.98 | 77,464.876 | 73,060.773 | 69,822.343 | 65,201.394 | 67,290.984 | 72,502.799 | 85,849.59 | 63,257.941 | 52,206.39 | 48,704.072 | 61,872.468 | 61,212.374 | 55,741.782 | 59,527.646 | 51,822.342 | 51,489.707 | 47,079.149 | 45,785.38 | 52,827.56 | 48,515.953 | 49,813.994 | 48,653.145 | 47,411.834 | 47,410.97 | 53,294.932 | 46,656.143 | 47,338.201 | 43,398.231 | 47,627.181 | 44,500.515 | 45,642.615 | 44,819.131 | 44,990.27 | 40,620.269 | 40,910.49 | 35,645.865 | 37,782.428 | 37,497.054 | 37,085.072 | 32,801.475 | 34,065.145 | 34,445.234 | 33,661.023 | 32,667.451 | 38,001.156 | 44,362.263 | 38,689.472 | 34,878.027 | 37,696.654 | 36,979.388 | 36,739.998 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 181,047.716 | 208,716.28 | 176,375.139 | 175,573.814 | 180,125.914 | 180,478.698 | 182,320.997 | 187,222.811 | 184,275.91 | 188,851.045 | 186,735.482 | 185,694.013 | 188,763.504 | 192,942.116 | 201,032.379 | 201,343.231 | 197,764.337 | 204,829.281 | 211,123.861 | 216,920.588 | 223,787.79 | 230,924.285 | 235,802.021 | 163,107.718 | 160,485.264 | 162,229.32 | 160,389.245 | 153,617.531 | 146,904.608 | 140,452.92 | 138,040.7 | 140,136.737 | 128,208.152 | 125,418.264 | 127,935.48 | 129,628.866 | 132,189.152 | 135,990.333 | 139,220.801 | 142,655.066 | 142,697.863 | 144,530.626 | 146,837.584 | 149,662.068 | 152,373.066 | 155,704.856 | 158,026.011 | 144,267.405 | 145,825.447 | 146,104.201 | 147,183.311 | 151,270.318 | 152,909.919 | 148,401.436 | 151,360.04 | 152,735.187 |
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 | 85.958 | 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
| 0 | 737.687 | 753.863 | 791.567 | 833.391 | 854.472 | 837.864 | 883.42 | 909.743 | 927.355 | 964.007 | 1,008.992 | 1,155.876 | 990.794 | 1,030.289 | 1,076.351 | 1,088.194 | 1,141.368 | 1,151.247 | 1,182.692 | 1,211.693 | 1,187.784 | 1,180.239 | 1,210.796 | 1,205.427 | 1,206.857 | 1,013.017 | 1,019.345 | 1,025.808 | 1,070.046 | 1,118.115 | 1,137.115 | 1,148.515 | 1,104.369 | 1,079.349 | 1,009.678 | 896.575 | 858.315 | 832.935 | 670.997 | 651.796 | 615.954 | 542.37 | 489.412 | 463.303 | 434.33 | 417.158 | 589.098 | 740.806 | 731.596 | 721.779 | 713.48 | 646.86 | 841.419 | 835.829 | 847.349 |
Goodwill and Intangible Assets
| 742.917 | 737.687 | 753.863 | 791.567 | 833.391 | 854.472 | 837.864 | 883.42 | 909.743 | 927.355 | 964.007 | 1,008.992 | 1,155.876 | 990.794 | 1,030.289 | 1,076.351 | 1,088.194 | 1,141.368 | 1,151.247 | 1,182.692 | 1,211.693 | 1,187.784 | 1,180.239 | 1,210.796 | 1,205.427 | 1,206.857 | 1,098.975 | 1,019.345 | 1,025.808 | 1,070.046 | 1,118.115 | 1,137.115 | 1,148.515 | 1,104.369 | 1,079.349 | 1,009.678 | 896.575 | 858.315 | 832.935 | 670.997 | 651.796 | 615.954 | 542.37 | 489.412 | 463.303 | 434.33 | 417.158 | 589.098 | 740.806 | 731.596 | 721.779 | 713.48 | 646.86 | 841.419 | 835.829 | 847.349 |
Long Term Investments
| 879.733 | 4,531.192 | -3,948.83 | -2,200.05 | -5,898.888 | -10,927.561 | -7,610.14 | -4,556.037 | 305.497 | -1,555.784 | -7,893.891 | -11,490.805 | 623.188 | 403.081 | 610.202 | -4,380.31 | -3,429.218 | 395.4 | 300.848 | -328.687 | 859.038 | 879.318 | 1,178.761 | -1,730.321 | 925.793 | 1,230.435 | -297.684 | 2,284.582 | 2,482.802 | 2,457.14 | 2,534.967 | 2,590.147 | 2,526.835 | 2,104.197 | 2,796.21 | 2,580.152 | 2,760.169 | 2,944.888 | 3,059.934 | 3,069.207 | 3,007.755 | 3,068.747 | 2,913.534 | 2,893.822 | 2,801.128 | 2,658.116 | 881.545 | 294.718 | 239.889 | -1,427.085 | -3,099.315 | -1,827.387 | 193.981 | -1,811.423 | 155.604 | 582.769 |
Tax Assets
| 7,679.665 | 8,112.708 | 8,362.352 | 8,192.27 | 8,268.149 | 8,579.452 | 8,239.702 | 8,446.347 | 8,509.314 | 7,715.059 | 7,277.204 | 6,930.978 | 6,646.24 | 6,165.5 | 6,048.683 | 6,028.2 | 5,678.175 | 5,520.819 | 5,288.631 | 5,337.626 | 5,211.294 | 5,225.931 | 5,116.575 | 5,152.07 | 5,076.766 | 5,370.186 | 5,478.287 | 5,519.332 | 5,550.436 | 6,127.05 | 6,097.719 | 6,256.665 | 6,462.82 | 6,840.681 | 6,875.284 | 7,188.415 | 7,095.593 | 7,616.394 | 8,009.602 | 8,521.77 | 8,006.034 | 8,207.94 | 8,736.583 | 9,127.014 | 9,722.242 | 10,004.582 | 10,049.17 | 7,002.751 | 6,933.402 | 7,097.556 | 7,197.494 | 6,993.895 | 6,504.445 | 7,059.694 | 6,685.209 | 6,891.484 |
Other Non-Current Assets
| 35,862.446 | 2,940.675 | 42,189.11 | 39,191.515 | 36,799.133 | 40,829.489 | 37,455.339 | 32,593.309 | 24,281.508 | 21,353.247 | 24,728.035 | 26,728.313 | 15,440.087 | 15,282.454 | 13,094.146 | 18,254.144 | 21,711.127 | 17,085.51 | 17,843.96 | 18,113.418 | 15,874.797 | 7,825.08 | 6,556.722 | 9,568.759 | 9,863.497 | 9,644.192 | 13,109.295 | 16,047.008 | 19,900.178 | 23,455.379 | 25,723.477 | 27,041.894 | 34,826.927 | 35,717.319 | 35,333.535 | 35,876.583 | 36,692.155 | 35,426.027 | 37,453.084 | 33,244.224 | 31,242.219 | 28,301.896 | 23,545.828 | 21,718.511 | 20,120.346 | 17,027.235 | 15,869.715 | 14,001.037 | 14,254.339 | 15,754.589 | 17,930.626 | 17,013.183 | 14,902.859 | 17,675.466 | 16,124.768 | 15,898.776 |
Total Non-Current Assets
| 226,212.477 | 225,038.542 | 223,731.634 | 221,549.116 | 220,127.699 | 219,814.55 | 221,243.762 | 224,589.85 | 218,281.972 | 217,290.922 | 211,810.837 | 208,871.491 | 212,628.895 | 215,783.945 | 221,815.699 | 222,321.616 | 222,812.615 | 228,972.378 | 235,708.547 | 241,225.637 | 246,944.612 | 246,042.398 | 249,834.318 | 177,309.022 | 177,556.747 | 179,680.99 | 179,778.118 | 178,487.798 | 175,863.832 | 173,562.535 | 173,514.978 | 177,162.558 | 173,173.249 | 171,184.83 | 174,019.858 | 176,283.694 | 179,633.644 | 182,835.957 | 188,576.356 | 188,161.264 | 185,605.667 | 184,725.163 | 182,575.899 | 183,890.827 | 185,480.085 | 185,829.119 | 185,243.599 | 166,155.009 | 167,993.883 | 168,260.857 | 169,933.895 | 174,163.489 | 175,158.064 | 172,166.592 | 175,161.45 | 176,955.565 |
Total Assets
| 310,998.302 | 306,563.494 | 299,006.564 | 291,242.431 | 290,821.679 | 297,279.426 | 294,304.535 | 294,412.193 | 283,483.366 | 284,581.906 | 284,313.636 | 294,721.081 | 275,886.836 | 267,990.335 | 270,519.771 | 284,194.084 | 284,024.989 | 284,714.16 | 295,236.193 | 293,047.979 | 298,434.319 | 293,121.547 | 295,619.698 | 230,136.582 | 226,072.7 | 229,494.984 | 228,431.263 | 225,899.632 | 223,274.802 | 226,857.467 | 220,171.121 | 224,500.759 | 216,571.48 | 218,812.011 | 218,520.373 | 221,926.309 | 224,452.775 | 227,826.227 | 229,196.625 | 229,071.754 | 221,251.532 | 222,507.591 | 220,072.953 | 220,975.899 | 218,281.56 | 219,894.264 | 219,688.833 | 199,816.032 | 200,661.334 | 206,262.013 | 214,296.158 | 212,852.961 | 210,036.091 | 209,863.246 | 212,140.838 | 213,695.563 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,614.65 | 2,484.18 | 2,370.619 | 2,053.158 | 1,889.654 | 1,913.968 | 1,643.356 | 1,675.615 | 1,617.407 | 1,746.819 | 1,141.387 | 1,246.172 | 1,392.54 | 1,296.739 | 1,501.799 | 1,482.804 | 2,182.12 | 2,220.848 | 2,542.739 | 2,037.621 | 2,225.973 | 2,088.493 | 2,062.612 | 2,127.302 | 1,798.436 | 1,775.489 | 1,624.383 | 1,074.69 | 1,329.893 | 1,415.439 | 1,401.608 | 1,425.541 | 2,003.7 | 1,322.474 | 1,201.36 | 1,723.329 | 2,284.001 | 1,149.974 | 1,422.379 | 847.188 | 1,445.097 | 1,223.52 | 593.322 | 1,211.711 | 899.753 | 845.227 | 775.766 | 823.784 | 283.945 | 1,011.483 | 540.096 | 1,282.921 | 432.852 | 976.061 | 284.436 | 868.819 |
Short Term Debt
| 16,689.285 | 23,971.74 | 30,662.095 | 3,419.63 | 37,423.57 | 37,386.238 | 29,990.273 | 3,862.89 | 31,266.472 | 27,283.258 | 21,067.456 | 24,749.663 | 28,104.621 | 32,339.418 | 36,742.18 | 47,884.517 | 49,320.62 | 42,005.485 | 57,365.2 | 35,447.247 | 30,250.294 | 26,788.243 | 26,832.841 | 20,788.785 | 24,882.415 | 26,483.304 | 29,086.132 | 25,409.095 | 32,238.99 | 34,224.668 | 42,970.327 | 37,287.541 | 34,901.304 | 39,400.27 | 37,143.72 | 36,677.459 | 32,100.539 | 28,206.093 | 27,209.738 | 32,011.656 | 31,529.123 | 36,587.387 | 38,884.503 | 34,649.036 | 31,342.374 | 32,822.723 | 27,927.325 | 29,305.961 | 23,957.389 | 26,097.136 | 31,616.408 | 34,215.025 | 33,165.96 | 32,719.119 | 24,174.418 | 24,060.253 |
Tax Payables
| 1,400.165 | 1,174.89 | 874.065 | 205.147 | 86.853 | 840.414 | 515.516 | 492.415 | 552.325 | 1,797.734 | 4,280.518 | 3,054.287 | 903.585 | 122.73 | 226.604 | 216.602 | 178.279 | 154.214 | 341.136 | 374.178 | 336.971 | 232.768 | 232.039 | 164.181 | 126.389 | 64.189 | 61.525 | 28.722 | 79.082 | 54.706 | 79.442 | 48.687 | 120.995 | 97.284 | 116.343 | 75.645 | 107.524 | 78.47 | 113.949 | 75.94 | 101.601 | 73.536 | 87.785 | 88.927 | 76.522 | 64.615 | 59.808 | 41.094 | 0 | 0 | 0 | 29.976 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 28,273.057 | 54,838.87 | 56,060.385 | 55,825.93 | 56,366.93 | 23,452.466 | 17,409.654 | 8,507.579 | 5,395.128 | 4,086.926 | 33,269.679 | 25,337.765 | 22,411.178 | 21,258.574 | 20,386.771 | 21,791.406 | 23,210.092 | 29,767.103 | 43,613.571 | 43,370.531 | 41,136.923 | 37,693.933 | 34,178.69 | 31,699.342 | 30,646.641 | 28,829.172 | 30,004.255 | 26,984.747 | 27,287.393 | 26,117.496 | 26,437.58 | 24,527.425 | 25,714.521 | 22,642.947 | 25,818.154 | 23,506.563 | 24,727.889 | 22,933.816 | 27,561.184 | 24,712.304 | 27,824.184 | 24,326.773 | 23,304.045 | 20,148.338 | 21,340.682 | 19,156.181 | 19,939.568 | 19,991.807 | 21,907.43 | 20,920.061 | 24,221.543 | 23,228.617 | 22,562.253 | 23,102.288 | 24,083.244 |
Other Current Liabilities
| 61,939.075 | 36,858.443 | 32,856.064 | 57,894.616 | 26,945.098 | 28,184.704 | 21,843.291 | 47,814.504 | 19,392.612 | 22,226.872 | 16,566.792 | 20,320.271 | 14,392.46 | 11,733.292 | 10,382.323 | 9,496.432 | 10,025.936 | 1,057.897 | 11,672.444 | 17,431.708 | 17,914.067 | 19,591.128 | 17,052.043 | 18,323.169 | 18,244.997 | 18,344.63 | 16,003.538 | 17,400.817 | 15,248.078 | 3,997.66 | 14,263.948 | 15,023.095 | 14,906.436 | 6,182.966 | 4,232.131 | 3,925.865 | 4,238.113 | 4,370.395 | 4,047.57 | 28,423.211 | 157.353 | 344.078 | -24,239.779 | 2,652.309 | 2,949.932 | 24,045.553 | 21,631.099 | 16,702.257 | 22,133.911 | 24,315.631 | 22,809.145 | 22,246.377 | 25,497.116 | 26,698.198 | 25,307.627 | 26,320.204 |
Total Current Liabilities
| 82,643.175 | 92,762.31 | 93,578.508 | 90,045.667 | 91,827.052 | 94,370.151 | 77,444.902 | 71,255.078 | 61,336.395 | 58,449.811 | 47,143.079 | 53,239.105 | 48,064.553 | 48,855.344 | 52,393.035 | 62,649.715 | 66,101.273 | 68,648.536 | 82,993.316 | 76,351.527 | 71,564.233 | 69,952.618 | 64,730.022 | 60,949.892 | 62,514.059 | 64,329.353 | 63,359.878 | 60,289.113 | 64,267.861 | 66,979.866 | 73,571.496 | 68,605.724 | 64,716.815 | 72,717.515 | 65,336.501 | 68,220.452 | 62,236.74 | 58,532.821 | 55,727.452 | 61,357.995 | 57,945.478 | 66,052.705 | 63,979.377 | 61,906.028 | 55,416.919 | 57,778.118 | 50,393.998 | 46,873.096 | 46,375.245 | 51,424.25 | 54,965.649 | 57,774.299 | 59,095.928 | 60,393.378 | 49,766.481 | 51,249.276 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 79,262.757 | 70,200.983 | 63,555.491 | 67,186.58 | 65,263.528 | 69,938.033 | 82,659.327 | 88,198.259 | 86,926.295 | 90,259.773 | 101,829.885 | 108,952.361 | 106,448.528 | 101,007.311 | 101,196.914 | 100,868.122 | 97,812.261 | 93,720.852 | 92,303.541 | 91,369.24 | 99,113.81 | 111,190.899 | 115,879.847 | 89,162.803 | 84,067.452 | 86,720.269 | 86,023.666 | 87,439.725 | 82,023.868 | 87,178.529 | 75,997.29 | 80,145.535 | 75,277.249 | 67,824.412 | 72,018.345 | 73,788.652 | 83,367.299 | 93,680.425 | 100,211.939 | 98,622.229 | 95,131.106 | 89,712.079 | 87,212.031 | 89,251.465 | 91,391.08 | 91,774.746 | 98,835.197 | 95,745.277 | 83,171.736 | 84,393.46 | 88,620.914 | 107,082.463 | 82,463.436 | 82,772.654 | 93,011.508 | 92,399.638 |
Deferred Revenue Non-Current
| 4,355.25 | 3,901.011 | 3,405.817 | 2,964.299 | 2,205.188 | 1,686.752 | 1,314.65 | 1,280.906 | 1,103.333 | 930.54 | 831.704 | 635.633 | 916.379 | 1,161.02 | 1,417.609 | 1,761.104 | 1,998.35 | 2,171.317 | 2,326.234 | 2,236.311 | 2,155.198 | 2,049.234 | 1,998.012 | 1,903.665 | 1,834.709 | 1,841.33 | 1,810.534 | 1,818.265 | 1,801.082 | 1,771.176 | 1,755.916 | 1,808.903 | 1,802.227 | 1,795.075 | 1,789.354 | 1,863.929 | 1,825.118 | 1,826.22 | 1,850.447 | 1,805.315 | 1,793.256 | 1,793.301 | 1,818.883 | 1,909.749 | 1,941.347 | 2,008.073 | 1,972.101 | 1,967.65 | 0 | 0 | 0 | 1,711.677 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 125.535 | 244.699 | 286.261 | 196.899 | 367.58 | 334.056 | 289.18 | 166.864 | 167.603 | 314.821 | 655.319 | 1,021.553 | 960.631 | 978.137 | 72.651 | 1,023.084 | 823.805 | 662.612 | 397.517 | 557.142 | 204.421 | 193.631 | 192.828 | 188.447 | 187.003 | 179.029 | 163.816 | 190.682 | 194.929 | 204.187 | 213.433 | 273.61 | 302.914 | 322.31 | 325.04 | 340.681 | 399.614 | 381.162 | 395.002 | 423.589 | 377.93 | 417.577 | 437.308 | 628.82 | 1,039.669 | 1,106.728 | 1,166.154 | 1,319.914 | 0 | 0 | 0 | 312.509 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 58,103.099 | 59,758.869 | 57,684.536 | 53,370.116 | 53,699.344 | 56,254.56 | 58,503.659 | 61,057.644 | 61,754.294 | 60,484.64 | 53,913.797 | 53,667.411 | 53,060.594 | 53,459.556 | 55,293.272 | 57,093.305 | 59,220.467 | 61,106.133 | 61,221.007 | 62,401.642 | 65,321.452 | 51,960.609 | 52,999.809 | 17,884.691 | 17,141.966 | 17,049.622 | 16,982.159 | 17,004.328 | 16,180.831 | 14,996.871 | 14,825.889 | 17,608.692 | 16,527.177 | 19,032.247 | 19,178.905 | 19,360.662 | 18,308.956 | 17,813.882 | 18,467.713 | 18,094.422 | 17,895.601 | 17,456.203 | 16,474.398 | 16,928.046 | 17,921.433 | 18,265.884 | 18,203.119 | -1,369.444 | 14,738.305 | 15,251.756 | 15,472.277 | -4,274.898 | 16,325.654 | 17,249.795 | 17,359.337 | 18,211.436 |
Total Non-Current Liabilities
| 141,846.641 | 134,105.562 | 124,932.105 | 123,717.894 | 121,535.64 | 128,213.401 | 142,766.816 | 150,703.673 | 149,951.525 | 151,989.774 | 157,230.705 | 164,276.958 | 161,386.132 | 156,606.024 | 158,822.64 | 160,832.796 | 159,854.883 | 157,660.914 | 156,248.299 | 156,564.335 | 166,794.881 | 165,394.373 | 171,070.496 | 109,139.606 | 103,231.13 | 105,790.25 | 104,980.175 | 106,453 | 100,200.71 | 104,150.763 | 92,792.528 | 98,027.837 | 92,107.34 | 86,856.659 | 91,197.25 | 93,149.314 | 101,676.255 | 111,494.307 | 118,679.652 | 116,716.651 | 113,026.707 | 107,168.282 | 105,942.62 | 106,179.511 | 109,312.513 | 110,040.63 | 117,038.316 | 97,663.397 | 97,910.041 | 99,645.216 | 104,093.191 | 104,831.751 | 98,789.09 | 100,022.449 | 110,370.845 | 110,611.074 |
Total Liabilities
| 224,489.816 | 226,867.872 | 218,510.613 | 213,763.561 | 213,362.692 | 222,583.552 | 220,211.718 | 221,958.751 | 211,287.92 | 210,439.585 | 204,373.784 | 217,516.063 | 209,450.685 | 205,461.368 | 211,215.675 | 223,482.511 | 225,956.156 | 226,309.45 | 239,241.615 | 232,915.862 | 238,359.114 | 235,346.991 | 235,800.518 | 170,089.498 | 165,745.189 | 170,119.603 | 168,340.053 | 166,742.113 | 164,468.571 | 171,130.629 | 166,364.024 | 166,633.561 | 156,824.155 | 159,574.174 | 156,533.751 | 161,369.766 | 163,912.995 | 170,027.128 | 174,407.104 | 178,074.646 | 170,972.185 | 173,220.987 | 169,921.997 | 168,085.539 | 164,729.432 | 167,818.748 | 167,432.314 | 144,536.493 | 144,285.286 | 151,069.466 | 159,058.84 | 162,606.05 | 157,885.018 | 160,415.827 | 160,137.326 | 161,860.35 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.441 | 200.614 | 1.957 | 0 | 0 | 0 | 93.773 | 107.641 | 46.547 | 72.946 | 175.83 | 0 | 146.098 | 73.736 | 130.554 | 66.283 | 0 | 504.175 | 1,360.616 | 1,905.698 | 196.013 | 0 | 0 | 0 | 0 | 13.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 60,518.379 | 60,517.407 | 60,515.407 | 60,513.407 | 60,511.13 | 60,236.686 | 60,135.374 | 60,135.374 | 60,135.374 | 60,135.374 | 59,935.427 | 59,412.243 | 57,404.844 | 56,713.178 | 54,209.926 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,209.846 | 54,709.846 | 54,709.846 | 54,709.846 | 54,709.846 | 54,709.846 | 54,708.901 | 54,708.901 | 54,708.901 | 54,708.901 | 54,708.901 | 54,708.901 | 54,708.901 | 54,708.901 | 54,700.732 | 53,700.079 | 52,491.666 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 52,000 | 46,316.224 | 46,316.224 | 46,316.224 | 46,316.224 | 46,316.224 |
Retained Earnings
| 14,550.264 | 13,280.554 | 12,245.489 | 9,146.199 | 9,669.775 | 7,372.488 | 7,690.235 | 6,384.381 | 6,946.913 | 6,820.957 | 12,326.156 | 9,253.848 | 1,450.737 | -1,712.509 | -1,369.957 | -350.581 | -2,023.555 | -1,315.618 | -5,552.292 | -1,777.225 | -346.425 | -686.463 | 901.224 | 1,144.928 | 1,269.502 | 188.996 | 1,488.946 | 1,458.313 | 950.198 | -2,001.682 | -3,920.762 | -157.618 | 1,802.594 | 1,289.165 | 4,331.012 | 2,872.235 | 2,741.764 | 608.173 | -2,020.357 | -3,864.876 | -5,744.374 | -6,921.599 | -5,888.043 | -7,409.299 | -5,883.599 | -7,312.747 | -7,137.71 | 58.804 | 384.314 | -1,040.233 | -2,712.655 | -1,772.321 | 396.102 | -479.545 | 7,617.212 | 7,996.3 |
Accumulated Other Comprehensive Income/Loss
| 0 | -1,305.722 | 4,082.794 | 4,482.992 | 1,575.412 | 2,186.962 | 1,629.026 | 1,416.618 | 2,653.596 | 4,589.655 | 4,801.416 | 3,739.436 | 4,465.767 | 4,710.328 | 3,387.02 | 2,543.766 | 1,876.805 | 1,397.973 | 862.386 | 1,196.233 | -193.441 | -200.614 | -1.957 | 58.223 | 84.257 | 94.464 | -93.773 | -107.641 | -46.547 | -72.946 | -175.83 | 112.264 | -146.098 | -73.736 | -130.554 | -66.283 | 7.201 | -504.175 | -1,360.616 | -1,905.698 | -196.013 | 53.053 | 51.752 | 86.936 | 1.872 | -13.285 | 9.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7,191.716 | 3,860.682 | 3,857.707 | -28.195 | 3,854.431 | 3,280.041 | 3,113.491 | 3,089.436 | 2,624.446 | 3,089.436 | 2,920.065 | 2,663.654 | 1,741.31 | 1,928.845 | 1,156.47 | 1,156.452 | 1,156.452 | 1,156.28 | 2,454.123 | 2,445.535 | 843.695 | -685.598 | -478.291 | 1,197.842 | 908.623 | 1,166.605 | 1,072.832 | 648.986 | 710.08 | 683.614 | 580.73 | 756.56 | 974.172 | 681.307 | 755.043 | 755.043 | 754.979 | 753.728 | 2,119.621 | 1,954.903 | 1,880.643 | 1,880.643 | 1,880.643 | 1,880.643 | 1,362.022 | 5,596.921 | 5,560.534 | 6,172.298 | 825.717 | 1,121.644 | 2,718.769 | 7,684.497 | 2,227.789 | 480.855 | -5,135.608 | -5,649.824 |
Total Shareholders Equity
| 82,260.359 | 76,352.921 | 77,292.207 | 74,591.115 | 74,585.14 | 72,050.569 | 71,542.518 | 70,000.201 | 69,707.28 | 71,517.383 | 77,032.664 | 74,043.573 | 63,291.013 | 59,832.769 | 56,348.761 | 57,559.483 | 55,219.548 | 55,448.481 | 52,453.446 | 56,553.772 | 56,554.211 | 54,999.994 | 56,777.688 | 57,081.572 | 57,442.961 | 56,630.644 | 57,477.716 | 57,023.237 | 56,576.216 | 53,596.925 | 51,732.579 | 55,783.817 | 57,485.667 | 57,043.083 | 59,664.402 | 58,269.896 | 58,212.845 | 55,558.458 | 52,438.727 | 48,670.135 | 47,940.256 | 47,012.097 | 48,044.352 | 50,806.464 | 51,728.479 | 50,284.174 | 50,422.824 | 52,141.231 | 53,210.031 | 52,081.411 | 52,006.114 | 47,059.078 | 48,940.115 | 46,317.534 | 48,797.828 | 48,662.7 |
Total Equity
| 86,508.486 | 79,695.622 | 80,495.951 | 77,478.87 | 77,458.987 | 74,695.874 | 74,092.817 | 72,453.442 | 72,195.446 | 74,142.321 | 79,939.852 | 77,205.018 | 66,436.151 | 62,528.967 | 59,304.096 | 60,711.573 | 58,068.833 | 58,404.71 | 55,994.578 | 60,132.117 | 60,075.205 | 57,774.556 | 59,819.18 | 60,047.084 | 60,327.511 | 59,375.381 | 60,091.21 | 59,157.519 | 58,806.231 | 55,726.838 | 53,807.097 | 57,867.198 | 59,747.325 | 59,237.837 | 61,986.622 | 60,556.543 | 60,539.78 | 57,799.099 | 54,789.521 | 50,997.108 | 50,279.347 | 49,286.604 | 50,150.956 | 52,890.36 | 53,552.128 | 52,075.516 | 52,256.519 | 55,279.539 | 56,376.048 | 55,192.547 | 55,237.318 | 50,246.911 | 52,151.073 | 49,447.419 | 52,003.512 | 51,835.213 |
Total Liabilities & Shareholders Equity
| 310,998.302 | 306,563.494 | 299,006.564 | 291,242.431 | 290,821.679 | 297,279.426 | 294,304.535 | 294,412.193 | 283,483.366 | 284,581.906 | 284,313.636 | 294,721.081 | 275,886.836 | 267,990.335 | 270,519.771 | 284,194.084 | 284,024.989 | 284,714.16 | 295,236.193 | 293,047.979 | 298,434.319 | 293,121.547 | 295,619.698 | 230,136.582 | 226,072.7 | 229,494.984 | 228,431.263 | 225,899.632 | 223,274.802 | 226,857.467 | 220,171.121 | 224,500.759 | 216,571.48 | 218,812.011 | 218,520.373 | 221,926.309 | 224,452.775 | 227,826.227 | 229,196.625 | 229,071.754 | 221,251.532 | 222,507.591 | 220,072.953 | 220,975.899 | 218,281.56 | 219,894.264 | 219,688.833 | 199,816.032 | 200,661.334 | 206,262.013 | 214,296.158 | 212,852.961 | 210,036.091 | 209,863.246 | 212,140.838 | 213,695.563 |