EVA Airways Corp.
TWSE:2618.TW
40.5 (TWD) • At close November 14, 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
| 85,651.375 | 79,369.262 | 66,805.07 | 73,267.828 | 74,115.378 | 77,512.781 | 67,410.754 | 55,915.381 | 51,883.001 | 48,036.005 | 48,256.204 | 46,902.369 | 42,148.298 | 41,717.692 | 40,869.19 | 42,673.154 | 42,474.858 | 40,379.087 | 51,534.519 | 57,365.305 | 55,509.234 | 57,557.107 | 48,278.874 | 45,187.423 | 47,483.887 | 46,848.003 | 41,685.78 | 36,178.874 | 35,798.807 | 39,110.978 | 44,933.016 | 34,970.62 | 35,189.88 | 38,490.332 | 35,744.865 | 36,199.2 | 32,382.01 | 40,004.593 | 27,144.95 | 25,156.515 | 21,936.441 | 23,732.281 | 24,898.172 | 23,132.83 | 23,780.326 | 19,129.19 | 22,083.33 | 23,097.004 | 24,075.161 | 15,567.383 | 17,470.319 | 13,327.267 | 13,891.087 | 15,965.733 | 16,575.505 |
Short Term Investments
| 2,049.015 | 2,046.121 | 2,043.761 | 2,072.4 | 2,080.19 | 1,967.504 | 1,846.58 | 1,765.504 | 1,809.169 | 2,256.478 | 2,287.197 | 3,025.752 | 2,613.536 | 2,566.917 | 2,785.264 | 2,418.2 | 2,419.701 | 2,194.849 | 961.356 | 780.122 | 681.167 | 830.039 | 769.039 | 808.139 | 796.478 | 1,937.992 | 1,855.681 | 1,866.675 | 1,848.63 | 1,851.778 | 1,918.645 | 1,821.791 | 1,885.092 | 2,274.986 | 1,799.707 | 1,331.169 | 1,803.049 | 1,733.628 | 1,107.575 | 1,364.983 | 1,407.073 | 1,690.155 | 2,060.932 | 2,392.222 | 2,333.459 | 2,540.017 | 2,441.275 | 2,505.423 | 2,730.952 | 2,603.34 | 2,552.121 | 2,198.311 | 2,224.703 | 2,353.517 | 2,138.341 |
Cash and Short Term Investments
| 87,700.39 | 81,415.383 | 68,848.831 | 75,340.228 | 76,195.568 | 79,480.285 | 69,257.334 | 57,680.885 | 53,692.17 | 50,292.483 | 50,543.401 | 49,928.121 | 44,761.834 | 44,284.609 | 43,654.454 | 45,091.354 | 44,894.559 | 42,573.936 | 52,495.875 | 58,145.427 | 56,190.401 | 58,387.146 | 49,047.913 | 45,995.562 | 48,280.365 | 48,785.995 | 43,541.461 | 38,045.549 | 37,647.437 | 40,962.756 | 46,851.661 | 36,792.411 | 37,074.972 | 40,765.318 | 37,544.572 | 37,530.369 | 34,185.059 | 41,738.221 | 28,252.525 | 26,521.498 | 23,343.514 | 25,422.436 | 26,959.104 | 25,525.052 | 26,113.785 | 21,669.207 | 24,524.605 | 25,602.427 | 26,806.113 | 18,170.723 | 20,022.44 | 15,525.578 | 16,115.79 | 18,319.25 | 18,713.846 |
Net Receivables
| 15,049.585 | 14,367.542 | 13,013.341 | 13,888.341 | 12,545.807 | 12,564.933 | 11,378.228 | 12,776.441 | 13,548.735 | 11,621.221 | 10,947.095 | 9,282.559 | 9,257.474 | 8,119.366 | 7,535.532 | 7,807.649 | 8,519.233 | 12,060.785 | 19,060.681 | 20,436.498 | 17,613.583 | 19,087.609 | 19,938.898 | 21,292.09 | 20,434.316 | 21,008.361 | 13,878.784 | 13,724.222 | 13,616.349 | 13,796.581 | 11,342.885 | 12,222.373 | 11,840.072 | 0 | 10,533.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,448.844 | 10,501.673 | 13,206.445 | 0 | 12,313.888 | 13,967.69 | 13,908.117 | 14,267.324 | 13,237.349 |
Inventory
| 4,323.016 | 4,144.444 | 4,095.995 | 4,001.038 | 3,971.794 | 3,821.303 | 3,676.304 | 3,585.304 | 3,438.185 | 3,193.361 | 3,248.01 | 3,094.657 | 3,154.122 | 3,111.327 | 3,255.164 | 3,482.56 | 3,671.702 | 3,532.557 | 3,352.358 | 3,570.845 | 3,692.37 | 4,418.587 | 4,934.205 | 5,039.872 | 5,003.192 | 4,810.518 | 9,424.19 | 9,360.768 | 10,062.252 | 9,603.417 | 8,816.238 | 7,736.625 | 8,750.915 | 7,863.914 | 8,489.127 | 7,731.133 | 7,770.756 | 7,588.162 | 7,687.222 | 7,928.15 | 8,243.522 | 7,932.703 | 8,593.07 | 9,780.798 | 9,866.724 | 10,237.941 | 12,919.774 | 12,708.969 | 12,818.396 | 13,335.534 | 13,346.258 | 11,722.22 | 12,274.512 | 11,522.12 | 12,601.237 |
Other Current Assets
| 1,649.347 | 1,238.095 | 1,334.766 | 1,436.681 | 1,274.183 | 931.11 | 949.002 | 846.523 | 956.619 | 1,111.934 | 886.956 | 1,285.236 | 1,833.307 | 1,914.313 | 1,897.187 | 2,108.447 | 2,386.475 | 1,923.766 | 2,290.862 | 1,351.034 | 1,592.491 | 1,570.73 | 2,075.417 | 1,987.084 | 2,400.921 | 2,049.341 | 2,157.905 | 2,173.343 | 2,303.117 | 2,504.148 | 2,364.579 | 2,374.568 | 2,304.757 | 2,059.738 | 2,017.931 | 2,117.432 | 1,964.264 | 2,094.881 | 2,579.775 | 2,265.726 | 2,289.103 | 1,468.646 | 1,265.095 | 1,360.003 | 1,288.743 | 1,096.219 | 11,855.733 | 13,397.246 | 13,386.969 | 13,395.979 | 10,844.661 | 14,097.783 | 14,054.664 | 14,546.825 | 13,280.43 |
Total Current Assets
| 107,713.228 | 100,501.138 | 86,586.382 | 94,064.147 | 93,209.966 | 96,331.273 | 84,726.886 | 74,513.14 | 71,001.64 | 65,636.403 | 65,182.413 | 62,965.682 | 58,589.99 | 56,978.568 | 55,932.512 | 57,828.532 | 58,764.144 | 60,091.044 | 77,199.776 | 83,049.322 | 78,366.845 | 83,464.072 | 75,996.433 | 74,314.608 | 76,118.794 | 76,654.215 | 69,002.34 | 63,303.882 | 63,629.155 | 66,425.831 | 69,375.363 | 58,650.254 | 59,970.716 | 61,963.779 | 58,585.588 | 57,691.803 | 54,736.67 | 62,634.122 | 50,095.894 | 48,298.492 | 44,069.719 | 45,566.482 | 46,119.654 | 46,599.176 | 48,326.118 | 43,480.775 | 49,938.664 | 51,708.642 | 53,011.478 | 44,902.236 | 45,720.568 | 41,345.581 | 42,444.966 | 44,388.195 | 44,595.513 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 221,688.549 | 222,418.742 | 213,058.87 | 202,029.955 | 201,060.231 | 198,986.414 | 205,750.897 | 213,131.692 | 219,089.92 | 224,986.119 | 231,939.862 | 223,977.548 | 230,829.193 | 237,424.183 | 243,962.266 | 246,602.082 | 247,590.257 | 254,600.123 | 255,593.763 | 259,019.859 | 254,832.344 | 246,048.198 | 143,960.512 | 140,985.19 | 137,158.864 | 133,049.371 | 135,017.379 | 131,138.75 | 124,106.588 | 125,552.64 | 125,481.847 | 121,226.155 | 120,786.707 | 113,838.585 | 113,750.466 | 114,030.196 | 116,159.889 | 106,212.299 | 98,752.051 | 100,228.077 | 100,629.594 | 86,482.606 | 88,226.342 | 89,450.81 | 91,453.384 | 92,567.277 | 87,779.979 | 89,554.442 | 91,624.906 | 92,322.509 | 94,857.339 | 94,551.551 | 92,595.484 | 96,991.745 | 98,953.751 |
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
| 940.854 | 982.256 | 1,039.03 | 1,061.279 | 1,182.433 | 1,224.199 | 1,204.884 | 1,248.913 | 1,293.674 | 1,356.887 | 1,408.66 | 1,495.51 | 1,569.298 | 1,637.94 | 1,700.564 | 1,757.384 | 1,844.607 | 1,920.786 | 1,977.277 | 2,011.402 | 2,015.591 | 2,072.703 | 2,123.769 | 1,991.157 | 2,042.559 | 2,038.566 | 2,078.673 | 2,066.364 | 2,129.992 | 2,133.237 | 2,170.781 | 2,156.262 | 2,215.386 | 2,242.261 | 2,272.757 | 2,292.647 | 2,351.489 | 2,385.62 | 2,407.217 | 2,405.594 | 2,423.215 | 2,477.475 | 2,431.864 | 1,990.823 | 1,971.29 | 1,912.686 | 281.504 | 351.146 | 351.146 | 350.941 | 351.146 | 159.211 | 188.486 | 159.211 | 188.486 |
Goodwill and Intangible Assets
| 940.854 | 982.256 | 1,039.03 | 1,061.279 | 1,182.433 | 1,224.199 | 1,204.884 | 1,248.913 | 1,293.674 | 1,356.887 | 1,408.66 | 1,495.51 | 1,569.298 | 1,637.94 | 1,700.564 | 1,757.384 | 1,844.607 | 1,920.786 | 1,977.277 | 2,011.402 | 2,015.591 | 2,072.703 | 2,123.769 | 1,991.157 | 2,042.559 | 2,038.566 | 2,078.673 | 2,066.364 | 2,129.992 | 2,133.237 | 2,170.781 | 2,156.262 | 2,215.386 | 2,242.261 | 2,272.757 | 2,292.647 | 2,351.489 | 2,385.62 | 2,407.217 | 2,405.594 | 2,423.215 | 2,477.475 | 2,431.864 | 1,990.823 | 1,971.29 | 1,912.686 | 281.504 | 351.146 | 351.146 | 350.941 | 351.146 | 159.211 | 188.486 | 159.211 | 188.486 |
Long Term Investments
| 6,549.535 | 6,703.487 | 2,947.685 | 2,821.345 | 2,699.534 | 2,581.778 | 2,529.541 | 4,643.832 | 4,828.076 | 4,616.69 | 4,122.023 | 2,868.176 | 4,356.987 | 2,802.334 | 2,408.267 | 2,467.336 | 2,343.216 | 2,347.428 | 3,740.187 | 2,432.263 | 2,503.847 | 2,442.815 | 2,343.96 | 2,332.402 | 2,283.268 | 1,265.889 | 1,374.723 | 1,383.481 | 1,806.494 | 1,920.79 | 1,716.481 | 1,559.828 | 1,364.643 | 1,214.237 | 1,388.487 | 1,832.588 | 1,616.121 | 1,900.746 | 2,485.987 | 2,219.429 | 2,488.428 | 2,280.535 | 1,866.885 | 1,459.337 | 1,593.096 | 1,721.689 | 2,854.33 | 2,732.158 | 2,468.792 | 2,564.834 | 2,672.32 | 3,306.36 | 3,167.665 | 1,709.309 | 2,086.857 |
Tax Assets
| 6,735.046 | 7,355.069 | 6,991.913 | 5,453.003 | 5,089.483 | 5,001.464 | 5,081.483 | 5,547.121 | 5,014.749 | 4,966.302 | 4,911.719 | 5,959.005 | 6,223.976 | 5,878.686 | 5,776.712 | 5,560.198 | 5,037.202 | 5,391.976 | 4,697.601 | 4,251.294 | 4,268.849 | 4,117.294 | 4,086.084 | 3,339.406 | 3,680.374 | 3,978.718 | 4,093.167 | 4,154.126 | 4,421.746 | 4,537.187 | 4,649.327 | 4,669.194 | 4,935.085 | 5,448.71 | 5,745.667 | 5,398.009 | 5,140.694 | 5,326.524 | 5,333.655 | 5,050.261 | 5,149.187 | 5,200.797 | 5,274.476 | 5,531.426 | 5,529.361 | 5,509.594 | 4,474.692 | 3,427.623 | 3,372.582 | 4,124.784 | 3,231.263 | 2,902.667 | 3,345.518 | 3,737.72 | 3,354.468 |
Other Non-Current Assets
| 2,560.009 | 2,563.084 | 19,558.427 | 17,427.561 | 18,563.008 | 21,063.174 | 20,238.096 | 19,808.697 | 19,479.162 | 18,076.799 | 17,749.373 | 26,682.057 | 22,513.102 | 21,107.407 | 19,786.934 | 17,637.678 | 17,102.248 | 15,006.313 | 13,043.09 | 17,797.886 | 13,727.569 | 14,724.154 | 12,683.145 | 12,841.74 | 14,899.457 | 17,652.51 | 16,640.946 | 17,002.855 | 16,888.824 | 15,123.299 | 14,269.605 | 13,181.085 | 12,128.69 | 14,762.681 | 13,663.347 | 8,720.633 | 7,128.651 | 6,843.096 | 8,485.396 | 7,582.531 | 6,324.17 | 9,145.754 | 8,803.713 | 9,278.438 | 8,427.667 | 8,123.606 | 3,937.406 | 3,953.87 | 4,080.497 | 3,953.253 | 4,563.076 | 8,781.289 | 8,831.78 | 9,605.093 | 9,512.426 |
Total Non-Current Assets
| 238,473.993 | 240,022.638 | 243,595.925 | 228,793.143 | 228,594.689 | 228,857.029 | 234,804.901 | 244,380.255 | 249,705.581 | 254,002.797 | 260,131.637 | 260,982.296 | 265,492.556 | 268,850.55 | 273,634.743 | 274,024.678 | 273,917.53 | 279,266.626 | 279,051.918 | 285,512.704 | 277,348.2 | 269,405.164 | 165,197.47 | 161,489.895 | 160,064.522 | 157,985.054 | 159,204.888 | 155,745.576 | 149,353.644 | 149,267.153 | 148,288.041 | 142,792.524 | 141,430.511 | 137,506.474 | 136,820.724 | 132,274.073 | 132,396.844 | 122,668.285 | 117,464.306 | 117,485.892 | 117,014.594 | 105,587.167 | 106,603.28 | 107,710.834 | 108,974.798 | 109,834.852 | 99,327.911 | 100,019.239 | 101,897.923 | 103,316.321 | 105,675.144 | 109,701.078 | 108,128.933 | 112,203.078 | 114,095.988 |
Total Assets
| 346,187.221 | 340,523.776 | 330,182.307 | 322,857.29 | 321,804.655 | 325,188.302 | 319,531.787 | 318,893.395 | 320,707.221 | 319,639.2 | 325,314.05 | 323,947.978 | 324,082.546 | 325,829.118 | 329,567.255 | 331,853.21 | 332,681.674 | 339,357.67 | 356,251.694 | 368,562.026 | 355,715.045 | 352,869.236 | 241,193.903 | 235,804.503 | 236,183.316 | 234,639.269 | 228,207.228 | 219,049.458 | 212,982.799 | 215,692.984 | 217,663.404 | 201,442.778 | 201,401.227 | 199,470.253 | 195,406.312 | 189,965.876 | 187,133.514 | 185,302.407 | 167,560.2 | 165,784.384 | 161,084.313 | 151,153.649 | 152,722.934 | 154,310.01 | 157,300.916 | 153,315.627 | 149,266.575 | 151,727.881 | 154,909.401 | 148,218.557 | 151,395.712 | 151,046.659 | 150,573.899 | 156,591.273 | 158,691.501 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,254.317 | 9,996.613 | 10,218.421 | 10,920.203 | 7,149.362 | 5,922.171 | 8,530.307 | 5,827.739 | 5,781.546 | 4,836.268 | 4,854.003 | 3,378.256 | 3,401.37 | 3,053.431 | 3,013.512 | 2,786.233 | 3,498.195 | 4,343.264 | 9,726.039 | 11,306.515 | 9,803.975 | 9,627.716 | 10,393.231 | 10,571.592 | 10,261.047 | 8,203.225 | 9,191.605 | 7,569.368 | 7,480.373 | 7,314.556 | 5,429.452 | 3,879.484 | 3,741.842 | 3,803.76 | 2,889.233 | 3,437.044 | 3,272.841 | 3,187.955 | 3,170.939 | 3,721.148 | 3,260.255 | 2,338.598 | 2,859.605 | 3,331.246 | 5,376.916 | 5,694.731 | 4,295.357 | 4,337.367 | 4,587.928 | 4,274.607 | 2,628.845 | 2,962.375 | 2,888.207 | 2,708.823 | 2,473.832 |
Short Term Debt
| 9,721.053 | 9,853.318 | 8,828.035 | 9,260.313 | 10,186.329 | 14,121.804 | 27,641.334 | 29,222.877 | 27,453.898 | 27,440.61 | 26,120.855 | 31,752.642 | 32,159.928 | 31,814.656 | 31,155.328 | 35,731.538 | 37,468.008 | 39,771.645 | 36,952.971 | 29,526.201 | 27,832.899 | 26,916.567 | 16,562.43 | 14,743.36 | 15,597.542 | 21,022.856 | 20,689.546 | 20,536.65 | 19,908.718 | 21,504.037 | 22,213.018 | 22,300.217 | 26,342.253 | 20,483.035 | 20,768.509 | 20,244.772 | 19,507.941 | 19,236.34 | 18,687.987 | -2,397.617 | 14,255.05 | 13,820.957 | 12,234.567 | 12,772.917 | 12,119.48 | 11,974.425 | 1,482.777 | 1,442.644 | 1,951.431 | 2,268.295 | 2,169.436 | 2,058.583 | 2,295.391 | 2,750.995 | 3,004.087 |
Tax Payables
| 3,506.795 | 6,582.08 | 5,390.397 | 4,393.286 | 2,893.113 | 3,321.062 | 2,269.398 | 1,893.366 | 1,568.607 | 1,783.358 | 961.724 | 897.722 | 870.968 | 1,005.595 | 709.799 | 976.17 | 877.092 | 1,083.419 | 910.148 | 602.74 | 942.786 | 1,568.678 | 1,045.402 | 633.713 | 531.698 | 682.354 | 480.646 | 376.085 | 374.594 | 439.713 | 300.96 | 266.688 | 267.858 | 356.45 | 247.292 | 231.958 | 238.018 | 339.753 | 255.665 | 284.041 | 217.73 | 318.779 | 243.859 | 243.334 | 253.315 | 332.673 | 256.126 | 227.503 | 246.28 | 291.405 | 227.178 | 303.508 | 228.596 | 245.491 | 157.344 |
Deferred Revenue
| 31,693.489 | 30,541.466 | 56,573.608 | 61,488.738 | 61,820.039 | 28,054.451 | 21,125.312 | 14,109.396 | 8,247.786 | 5,752.531 | 25,157.165 | 26,900.594 | 25,507.763 | 22,887.346 | 22,257.379 | 25,429.765 | 29,002.3 | 34,362.605 | 42,238.631 | 49,509.552 | 45,768.08 | 41,436.234 | 29,235.135 | 29,714.732 | 30,998.623 | 27,884.733 | 26,171.337 | 26,718.391 | 28,448.852 | 25,448.56 | 27,705.357 | 26,570.61 | 29,621.517 | 27,368.682 | 28,317.271 | 27,217.541 | 25,751.526 | 25,652.061 | 25,077.034 | 20,531.75 | 21,640.893 | 20,049.761 | 20,308.789 | 19,066.344 | 19,906.943 | 17,668.008 | 19,684.938 | 18,754.452 | 20,532.717 | 18,997.124 | 19,595.117 | 18,680.2 | 22,724.162 | 18,694.57 | 18,699.289 |
Other Current Liabilities
| 26,524.156 | 20,509.114 | 10,222.65 | 15,844.023 | 19,025.636 | 18,050.897 | -5,337.841 | -2,098.101 | 3,072.336 | 3,812.833 | 3,541.01 | 5,747.541 | 2,663.715 | 731.01 | 1,255.86 | 2,732.917 | 3,794.269 | 3,126.234 | -5,975.465 | 75.126 | -2,737.583 | -6,245.23 | -4,758.881 | -2,905.154 | -3,108.455 | -4,167.45 | -22,756.909 | -22,141.426 | -23,047.737 | -19,457.169 | -21,370.171 | 7,637.192 | 7,342.096 | -20,491.121 | 6,357.756 | 5,005.417 | 5,562.51 | 4,161.47 | 4,161.158 | 5,092.654 | 3,382.852 | -16,988.836 | 3,093.408 | 3,129.843 | 24,211.837 | 21,596.718 | 32,042.646 | 30,540.882 | 32,913.23 | 30,337.442 | 31,209.371 | 30,102.988 | 36,557.059 | 34,920.895 | 35,336.604 |
Total Current Liabilities
| 101,046.199 | 102,410.611 | 86,278.593 | 94,325.324 | 92,322.091 | 88,180.618 | 77,623.22 | 64,958.039 | 55,940.566 | 51,161.489 | 46,637.622 | 52,744.231 | 51,015.981 | 46,469.783 | 45,433.155 | 53,160.392 | 58,997.524 | 70,158.049 | 82,441.715 | 82,794.824 | 76,813.237 | 71,693.295 | 60,922.876 | 60,214.758 | 61,780.138 | 61,778.175 | 60,428.208 | 60,153.544 | 61,988.246 | 61,137.97 | 62,284.933 | 60,654.191 | 67,315.566 | 58,889.488 | 58,580.061 | 56,136.732 | 54,332.836 | 52,577.579 | 51,352.783 | 46,296.04 | 42,756.78 | 39,589.02 | 38,740.228 | 38,543.684 | 41,961.548 | 39,598.547 | 38,076.906 | 36,548.396 | 39,698.869 | 37,171.749 | 36,234.83 | 35,427.454 | 41,969.253 | 40,626.204 | 40,971.867 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 45,912.448 | 43,805.447 | 44,242.449 | 43,688.756 | 51,945.308 | 63,019.358 | 66,249.714 | 73,013.777 | 82,784.606 | 86,440.683 | 96,854.881 | 96,950.946 | 96,069.096 | 100,369.096 | 100,237.068 | 95,283.593 | 86,017.115 | 77,630.319 | 79,717.973 | 88,069.307 | 84,382.388 | 86,747.372 | 81,422.799 | 78,856.034 | 80,949.962 | 81,034.887 | 77,497.733 | 70,070.541 | 66,825.079 | 71,659.535 | 73,960.468 | 65,558.751 | 62,115.492 | 70,157.097 | 68,064.297 | 65,813.116 | 67,257.522 | 69,897.685 | 66,348.951 | 67,466.987 | 68,232.086 | 62,131.836 | 69,570.767 | 66,202.449 | 67,767.071 | 65,560.535 | 50,818.807 | 52,875.14 | 53,245.038 | 48,475.242 | 49,296.345 | 47,592.196 | 44,489.907 | 46,001.581 | 46,860.567 |
Deferred Revenue Non-Current
| 5,243.14 | 4,747.606 | 3,469.538 | 2,956.148 | 2,451.525 | 2,040.423 | 1,426.556 | 1,095.629 | 956.464 | 918.326 | 1,054.975 | 1,416.422 | 1,734.649 | 2,002.945 | 2,517.482 | 2,744.035 | 2,927.079 | 3,098.164 | 3,220.551 | 3,084.123 | 3,007.452 | 2,936.637 | 2,908.958 | 2,782.153 | 2,733.288 | 2,669.65 | 5,316.894 | 4,455.808 | 4,629.384 | 4,787.111 | 4,899.404 | 3,808.609 | 4,025.972 | 4,686.695 | 5,064.585 | 3,603.77 | 3,127.266 | 3,294.47 | 7,225.689 | 7,406.439 | 7,850.615 | 8,341.589 | 3,373.119 | 3,061.206 | 3,150.982 | 3,248.142 | -285.336 | 0 | 0 | 0 | -52.886 | 22,887.991 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,592.517 | 2,298.944 | 2,345.179 | 79.498 | 79.498 | 172.669 | 79.498 | 297.265 | 771.768 | 1,359.575 | 1,914.661 | 1,845.904 | 1,897.601 | 1,548.881 | 1,624.345 | 1,145.816 | 838.792 | 462.661 | 638.563 | 90.383 | 92.975 | 108.366 | 98.159 | 147.248 | 164.77 | 159.893 | 155.686 | 93.624 | 95.826 | 98.026 | 100.233 | 105.887 | 108.1 | 109.872 | 111.64 | 150.401 | 152.173 | 153.943 | 66.849 | 120.972 | 180.372 | 115.779 | 116.622 | 338.982 | 325.698 | 310.604 | 285.336 | 0 | 0 | 0 | 52.886 | 1.135 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 75,198.855 | 77,486.393 | 76,826.409 | 72,588.983 | 70,983.007 | 73,349.558 | 77,912.761 | 87,366.887 | 85,832.359 | 85,320.869 | 86,144.553 | 90,066.012 | 93,785.215 | 99,981.534 | 103,095.676 | 104,888.859 | 109,015.775 | 114,213.397 | 112,090.876 | 119,738.921 | 118,204.895 | 115,340.807 | 25,721.376 | 24,018.339 | 23,504.109 | 22,936.584 | 20,599.199 | 20,164.098 | 20,049.376 | 19,347.763 | 17,082.085 | 10,532.045 | 10,116.71 | 9,125.183 | 8,969.847 | 8,771.942 | 7,829.667 | 7,383.657 | 10,181.465 | 2,984.35 | 2,223.11 | 1,553.727 | 664.837 | 6,162.828 | 6,203.588 | 6,201.463 | 19,656.351 | 21,070.676 | 22,117.597 | 22,952.224 | 24,165.727 | 1,171.094 | 23,964.695 | 25,618.494 | 26,753.767 |
Total Non-Current Liabilities
| 127,946.96 | 128,338.39 | 126,883.575 | 119,313.385 | 125,459.338 | 138,582.008 | 145,668.529 | 161,773.558 | 170,345.197 | 174,039.453 | 185,969.07 | 190,279.284 | 193,486.561 | 203,902.456 | 207,474.571 | 204,062.303 | 198,798.761 | 195,404.541 | 195,667.963 | 210,982.734 | 205,687.71 | 205,165.81 | 110,151.292 | 105,803.774 | 107,352.129 | 106,909.322 | 103,569.512 | 94,784.071 | 91,599.665 | 95,892.435 | 96,042.19 | 80,005.292 | 76,258.174 | 83,968.975 | 82,098.729 | 78,188.828 | 78,214.455 | 80,575.812 | 76,530.416 | 77,857.776 | 78,486.183 | 72,027.152 | 73,725.345 | 75,426.483 | 77,121.641 | 75,010.14 | 70,475.158 | 73,945.816 | 75,362.635 | 71,427.466 | 73,514.958 | 71,652.416 | 68,454.602 | 71,620.075 | 73,614.334 |
Total Liabilities
| 228,993.159 | 230,749.001 | 213,162.168 | 213,638.709 | 217,781.429 | 226,762.626 | 223,291.749 | 226,731.597 | 226,285.763 | 225,200.942 | 232,606.692 | 243,023.515 | 244,502.542 | 250,372.239 | 252,907.726 | 257,222.695 | 257,796.285 | 265,562.59 | 278,109.678 | 293,777.558 | 282,500.947 | 276,859.105 | 171,074.168 | 166,018.532 | 169,132.267 | 168,687.497 | 163,997.72 | 154,937.615 | 153,587.911 | 157,030.405 | 158,327.123 | 140,659.483 | 143,573.74 | 142,858.463 | 140,678.79 | 134,325.56 | 132,547.291 | 133,153.391 | 127,883.199 | 124,153.816 | 121,242.963 | 111,616.172 | 112,465.573 | 113,970.167 | 119,083.189 | 114,608.687 | 108,552.064 | 110,494.212 | 115,061.504 | 108,599.215 | 109,749.788 | 107,079.87 | 110,423.855 | 112,246.279 | 114,586.201 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,631.553 | 2,314.892 | 1,479.947 | 56.513 | 838.019 | 984.58 | 0 | 473.961 | 697.996 | 750.259 | 845.252 | 1,044.18 | 727.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 54,004.443 | 54,004.443 | 54,004.443 | 54,004.443 | 53,691.254 | 53,632.736 | 53,601.889 | 53,570.567 | 53,355.698 | 52,868.511 | 51,865.699 | 51,385.387 | 50,786.969 | 49,608.462 | 48,535.695 | 48,535.695 | 48,535.695 | 48,535.695 | 48,535.695 | 48,535.695 | 48,535.695 | 46,872.932 | 44,051.857 | 43,821.215 | 43,821.214 | 41,734.49 | 41,734.49 | 41,734.49 | 41,734.49 | 40,518.923 | 40,518.923 | 40,518.923 | 40,518.923 | 38,589.45 | 38,589.45 | 38,589.45 | 38,589.45 | 38,589.45 | 32,776.017 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.45 | 32,589.449 | 29,626.772 | 29,626.772 |
Retained Earnings
| 44,245.825 | 31,685.696 | 37,590.051 | 32,717.472 | 26,759.627 | 20,818.618 | 20,610.902 | 17,731.469 | 16,494.721 | 14,692.108 | 14,503.88 | 7,429.204 | 5,773.893 | 5,629.712 | 7,827.138 | 7,261.533 | 9,069.49 | 9,683.228 | 12,117.248 | 11,809.08 | 10,537.678 | 14,254.331 | 12,344.382 | 12,168.453 | 9,527.606 | 10,542.04 | 8,672.249 | 9,043.33 | 4,515.705 | 4,963.62 | 5,702.366 | 7,919.108 | 5,565.421 | 7,414.555 | 6,347.229 | 6,726.319 | 4,404.51 | 2,751.773 | 739.412 | 1,684.02 | 1,485.889 | 1,365.409 | 2,275.24 | 2,570.563 | 799.761 | 978.461 | 1,938.813 | 2,108.493 | 553.403 | 361.255 | 1,441.689 | 2,824.056 | 1,565.229 | 12,286.06 | 12,016.736 |
Accumulated Other Comprehensive Income/Loss
| 3,924.547 | 9,214.778 | 11,166.406 | 4,228.678 | 5,756.92 | 9,769.8 | 9,200.019 | 8,469.316 | 12,938.988 | 14,051.611 | 15,351.176 | 13,988.715 | 15,317.795 | 12,090.32 | 6,448.882 | 4,559.411 | 3,043.155 | 712.067 | 2,749.539 | -144.811 | 1,169.335 | 550.252 | 664.727 | 634.57 | 2,775.052 | 648.486 | 961.044 | 802.491 | 1,972.607 | 785.598 | 869.879 | 34.215 | 1,525.971 | -1,631.553 | -2,314.892 | -1,479.947 | -56.513 | -838.019 | -984.58 | 449.4 | -473.961 | -697.996 | -750.259 | -845.252 | -1,044.18 | -727.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,118.825 | 14,333.603 | 13,860.196 | 13,835.058 | 13,590.28 | 13,542.555 | 12,912.298 | 12,862.695 | 12,689.088 | 12,291.693 | 19,287.698 | 8,470.947 | 8,151.984 | 8,055.15 | 7,985.673 | 7,849.7 | 10,892.855 | 7,849.7 | 7,849.7 | 7,701.132 | 7,845.943 | 7,743.475 | 6,751.945 | 6,639.94 | 6,639.94 | 6,639.94 | 6,639.94 | 6,237.027 | 6,237.027 | 6,237.027 | 6,237.027 | 6,237.027 | 7,762.998 | 6,237.027 | 6,237.027 | 6,237.027 | 6,237.027 | 6,247.874 | 2,047.602 | 1,723.602 | 1,723.602 | 1,723.602 | 1,723.602 | 1,723.602 | 1,723.602 | 1,723.602 | 2,068.535 | 2,516.87 | 2,831.35 | 2,777.574 | 3,612.077 | 4,833.777 | 2,449.436 | -1,181.471 | -1,008.246 |
Total Shareholders Equity
| 107,293.64 | 100,023.742 | 106,983.677 | 99,331.034 | 94,599.269 | 89,367.084 | 87,936.555 | 84,207.424 | 86,885.755 | 86,677.654 | 85,657.277 | 75,365.17 | 74,033.462 | 69,594.577 | 70,797.388 | 68,206.339 | 68,498.04 | 66,780.69 | 71,252.182 | 68,045.907 | 66,682.463 | 69,369.273 | 63,582.269 | 63,264.178 | 60,677.088 | 59,564.956 | 58,007.723 | 57,817.338 | 53,244.262 | 52,505.168 | 53,328.195 | 54,709.273 | 51,917.869 | 50,609.479 | 48,858.814 | 50,072.849 | 49,174.474 | 46,751.078 | 34,391.884 | 36,446.472 | 35,324.98 | 34,980.465 | 35,838.033 | 36,038.363 | 34,068.633 | 34,563.634 | 36,553.461 | 37,214.813 | 35,974.203 | 35,728.279 | 37,873.275 | 40,247.283 | 36,604.114 | 40,731.361 | 40,635.262 |
Total Equity
| 117,194.062 | 109,774.775 | 117,020.139 | 109,218.581 | 104,023.226 | 98,425.676 | 96,240.038 | 92,161.798 | 94,421.458 | 94,438.258 | 92,707.358 | 80,924.463 | 79,580.004 | 75,456.879 | 76,659.529 | 74,630.515 | 74,885.389 | 73,795.08 | 78,142.016 | 74,784.468 | 73,214.098 | 76,010.131 | 70,119.735 | 69,785.971 | 67,051.049 | 65,951.772 | 64,209.508 | 64,111.843 | 59,394.888 | 58,662.579 | 59,336.281 | 60,783.295 | 57,827.487 | 56,611.79 | 54,727.522 | 55,640.316 | 54,586.223 | 52,149.016 | 39,677.001 | 41,630.568 | 39,841.35 | 39,537.477 | 40,257.361 | 40,339.843 | 38,217.727 | 38,706.94 | 40,714.511 | 41,233.669 | 39,847.897 | 39,619.342 | 41,645.924 | 43,966.789 | 40,150.044 | 44,344.994 | 44,105.3 |
Total Liabilities & Shareholders Equity
| 346,187.221 | 340,523.776 | 330,182.307 | 322,857.29 | 321,804.655 | 325,188.302 | 319,531.787 | 318,893.395 | 320,707.221 | 319,639.2 | 325,314.05 | 323,947.978 | 324,082.546 | 325,829.118 | 329,567.255 | 331,853.21 | 332,681.674 | 339,357.67 | 356,251.694 | 368,562.026 | 355,715.045 | 352,869.236 | 241,193.903 | 235,804.503 | 236,183.316 | 234,639.269 | 228,207.228 | 219,049.458 | 212,982.799 | 215,692.984 | 217,663.404 | 201,442.778 | 201,401.227 | 199,470.253 | 195,406.312 | 189,965.876 | 187,133.514 | 185,302.407 | 167,560.2 | 165,784.384 | 161,084.313 | 151,153.649 | 152,722.934 | 154,310.01 | 157,300.916 | 153,315.627 | 149,266.575 | 151,727.881 | 154,909.401 | 148,218.557 | 151,395.712 | 151,046.659 | 150,573.899 | 156,591.273 | 158,691.501 |