Fubon Financial Holding Co., Ltd.
TWSE:2881.TW
91.5 (TWD) • At close January 16, 2025
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
| 779,910.524 | 767,343.431 | 712,951.83 | 770,012.893 | 685,852.385 | 601,265.602 | 631,609.215 | 732,587.561 | 689,823.736 | 576,355.28 | 652,970.911 | 654,552.168 | 582,932.231 | 545,768.733 | 565,809.66 | 572,936.289 | 583,611.301 | 553,986.671 | 502,888.149 | 636,410.712 | 473,622.586 | 449,342.558 | 472,488.522 | 455,800.565 | 408,471.644 | 392,914.255 | 399,149.987 | 430,563.739 | 363,981.044 | 401,663.982 | 405,105.519 | 456,975.365 | 441,631.898 | 399,619.781 | 393,833.644 | 424,860.033 | 399,987.477 | 335,664.618 | 352,745.311 | 335,036.952 | 367,558.775 | 327,664.083 | 311,724.273 | 298,728.794 | 253,881.302 | 274,259.787 | 242,100.795 | 262,587.872 | 271,798.029 | 300,915.68 | 307,792.721 | 311,404.267 | 257,499.685 | 232,043.804 | 243,098.653 | 281,022.35 |
Short Term Investments
| 0 | 0 | 120,146.945 | 79,481.332 | 145,178.206 | 106,612.083 | 106,346.503 | 94,887.192 | 128,936.527 | 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 |
Cash and Short Term Investments
| 779,910.524 | 767,343.431 | 833,098.775 | 849,494.225 | 685,852.385 | 601,265.602 | 631,609.215 | 732,587.561 | 689,823.736 | 576,355.28 | 652,970.911 | 654,552.168 | 582,932.231 | 545,768.733 | 565,809.66 | 572,936.289 | 583,611.301 | 553,986.671 | 502,888.149 | 636,410.712 | 473,622.586 | 449,342.558 | 472,488.522 | 455,800.565 | 408,471.644 | 392,914.255 | 399,149.987 | 430,563.739 | 363,981.044 | 401,663.982 | 405,105.519 | 456,975.365 | 441,631.898 | 399,619.781 | 393,833.644 | 424,860.033 | 399,987.477 | 335,664.618 | 352,745.311 | 335,036.952 | 367,558.775 | 327,664.083 | 311,724.273 | 298,728.794 | 253,881.302 | 274,259.787 | 242,100.795 | 262,587.872 | 271,798.029 | 300,915.68 | 307,792.721 | 311,404.267 | 257,499.685 | 232,043.804 | 243,098.653 | 281,022.35 |
Net Receivables
| 401,806.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205,449.786 | 227,146.132 | 220,028.119 | 223,800.939 | 197,141.163 | 207,255.621 | 198,146.05 | 184,390.966 | 209,274.405 | 181,293.96 | 180,532.237 | 151,433.04 | 170,670.909 | 151,899.943 | 149,597.499 | 153,422.25 | 134,983.628 | 126,692.68 | 143,133.354 | 152,188.603 | 143,813.875 | 159,418.052 | 159,669.575 | 186,737.543 | 177,439.71 | 182,060.236 | 179,750.224 | 166,125.479 | 145,015.571 | 129,912.725 | 124,885.545 | 93,885.602 | 115,990.226 | 103,079.926 | 113,073.578 | 113,696.317 | 114,328.807 | 115,023.609 | 129,772.421 | 116,621.338 | 140,401.191 |
Inventory
| 0 | 0 | -1,172,037.468 | -1,157,148.27 | -1,147,563.161 | -1,029,930.051 | -1,015,978.009 | -1,100,462.987 | -1,080,107.897 | -851,826.16 | -919,877.04 | -924,428.837 | -889,333.102 | -811,047.077 | -851,712.039 | 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 |
Other Current Assets
| -401,806.888 | 0 | 1,201,708.367 | 1,186,781.978 | 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 | 902.393 | 0 | 0 | 1,477.767 | 1,283.537 | 0 | 0 | 0 | 1,128.446 |
Total Current Assets
| 779,910.524 | 767,343.431 | 1,201,708.367 | 1,186,781.978 | 977,855.183 | 889,211.213 | 873,768.205 | 975,816.159 | 922,613.511 | 834,711.361 | 905,425.305 | 909,873.96 | 874,200.927 | 796,243.435 | 837,049.872 | 778,386.075 | 810,757.433 | 774,014.79 | 726,689.088 | 833,551.875 | 680,878.207 | 647,488.608 | 656,879.488 | 665,074.97 | 589,765.604 | 573,446.492 | 550,583.027 | 601,234.648 | 515,880.987 | 551,261.481 | 558,527.769 | 591,958.993 | 568,324.578 | 542,753.135 | 546,022.247 | 568,673.908 | 559,405.529 | 495,334.193 | 539,482.854 | 512,476.662 | 549,619.011 | 507,414.307 | 477,849.752 | 443,744.365 | 383,794.027 | 399,145.332 | 335,986.397 | 379,071.188 | 374,877.955 | 413,989.258 | 421,489.038 | 425,733.074 | 372,523.294 | 361,816.225 | 359,719.991 | 425,108.315 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 85,173.717 | 83,703.027 | 82,349.74 | 81,844.309 | 74,827.251 | 74,438.825 | 74,820.19 | 75,246.524 | 75,375.268 | 75,489.888 | 75,345.691 | 75,424.639 | 74,477.306 | 70,497.857 | 70,995.519 | 64,844.588 | 64,669.693 | 64,568.89 | 63,795.335 | 64,051.534 | 64,419.891 | 65,338.186 | 65,628.511 | 58,481.088 | 57,100.347 | 57,408.345 | 56,891.97 | 57,259.132 | 57,894.34 | 56,785.707 | 56,837.348 | 57,262.849 | 57,096.595 | 55,414.137 | 54,744.604 | 54,572.49 | 44,656.217 | 43,346.843 | 43,047.248 | 43,580.34 | 43,146.999 | 42,371.808 | 42,041.456 | 34,003.921 | 33,360.592 | 33,046.331 | 33,571.168 | 33,744.542 | 31,962.191 | 31,976.169 | 31,996.073 | 32,516.807 | 24,932.456 | 24,935.765 | 25,461.376 | 23,894.96 |
Goodwill
| 0 | 15,791.559 | 15,779.893 | 15,713.763 | 15,784.076 | 15,679.787 | 15,768.042 | 15,831.049 | 15,714.975 | 15,742.712 | 15,838.264 | 15,707.483 | 15,701.677 | 15,780.582 | 15,845.089 | 15,910.417 | 15,772.332 | 15,692.087 | 15,751.984 | 15,884.05 | 15,896.621 | 16,072.819 | 16,136.847 | 16,076.566 | 16,544.873 | 14,287.827 | 14,320.601 | 14,271.271 | 14,259.125 | 14,208.302 | 14,157.479 | 14,312.255 | 14,341.024 | 14,439.955 | 14,540.38 | 14,571.186 | 14,699.566 | 14,553.34 | 14,588.828 | 14,616.241 | 14,693.066 | 14,614.966 | 14,676.97 | 11,346.173 | 11,434.954 | 11,434.983 | 11,434.966 | 11,434.919 | 11,479.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 18,022.851 | 17,833.031 | 17,732.427 | 17,837.677 | 19,967.245 | 20,348.79 | 20,699.79 | 20,341.597 | 20,373.861 | 20,743.333 | 20,336.201 | 19,719.249 | 19,632.816 | 19,306.095 | 19,210.706 | 18,011.166 | 17,416.178 | 17,663.1 | 17,989.393 | 17,978.58 | 18,338.082 | 18,754.965 | 18,680.672 | 14,652.92 | 14,781.686 | 14,870.77 | 14,793.175 | 14,764.694 | 14,537.566 | 14,435.934 | 15,176.213 | 14,976.723 | 15,425.239 | 15,966.709 | 16,204.027 | 16,749.05 | 16,292.094 | 16,504.54 | 16,853.449 | 16,301.004 | 16,012.346 | 16,472.01 | 2,672.924 | 2,567.146 | 2,689.291 | 2,594.291 | 2,848.547 | 2,826.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 34,182.662 | 33,814.41 | 33,612.924 | 33,446.19 | 33,621.753 | 33,215.244 | 33,748.917 | 34,192.088 | 33,768.312 | 33,860.627 | 34,351.143 | 33,848.605 | 33,268.392 | 33,318.819 | 33,113.555 | 33,169.73 | 32,065.084 | 31,692.833 | 32,061.224 | 32,713.186 | 32,792.109 | 33,546.987 | 34,036.255 | 33,907.733 | 30,358.393 | 28,249.512 | 28,377.321 | 28,253.774 | 28,254.6 | 28,048.624 | 27,987.454 | 28,900.583 | 28,787.996 | 29,367.226 | 30,034.483 | 30,298.621 | 30,965.697 | 30,381.29 | 30,619.709 | 30,997.123 | 30,528.651 | 30,167.08 | 30,647.467 | 13,454.75 | 13,380.053 | 13,439.702 | 13,410.299 | 13,503.347 | 13,637.869 | 13,689.859 | 13,732.328 | 13,805.271 | 12,023.237 | 12,143.469 | 11,543.246 | 11,687.252 |
Long Term Investments
| 6,986,159.684 | 7,021,666.039 | 59,318.511 | 1,671,813.533 | 6,621,048.012 | 6,664,249.998 | 6,510,706.486 | 6,333,646.043 | 6,418,962.897 | 6,328,621.421 | 6,450,085.362 | 6,462,098.538 | 6,112,598.031 | 6,165,274.685 | 5,878,381.859 | 5,703,630.581 | 5,417,165.708 | 5,462,562.886 | 5,283,833.453 | 5,215,686.062 | 5,091,137.552 | 5,025,145.196 | 4,853,662.942 | 4,741,206.771 | 4,724,594.862 | 4,407,154.14 | 4,238,538.311 | 4,131,481.939 | 4,077,665.793 | 3,945,578.353 | 3,732,288.963 | 3,668,445.091 | 3,533,069.06 | 3,443,620.127 | 3,302,407.839 | 3,269,287.845 | 3,175,253.572 | 3,036,037.462 | 3,015,632.777 | 3,002,456.716 | 2,774,517.749 | 2,748,352.006 | 2,708,407.039 | 2,519,281.796 | 2,443,061.714 | 2,381,602.277 | 2,393,957.351 | 2,133,382.833 | 2,077,851.122 | 1,916,960.186 | 1,861,276.432 | 1,733,732.736 | 1,724,453.108 | 1,715,381.01 | 1,717,821.818 | 1,700,278.118 |
Tax Assets
| 0 | 0 | 57,447.028 | 51,437.518 | 61,851.1 | 55,331.835 | 52,828.313 | 74,819.172 | 85,233.562 | 56,584.568 | 34,218.37 | 32,087.405 | 30,791.708 | 30,620.958 | 24,988.157 | 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 |
Other Non-Current Assets
| -7,105,516.063 | 4,339,839.899 | 10,069,549.765 | 8,059,799.851 | -61,851.1 | -55,331.835 | -52,828.313 | -74,819.172 | -85,233.562 | -56,584.568 | -34,218.37 | -32,087.405 | -30,791.708 | -30,620.958 | -24,988.157 | -5,801,644.899 | -5,513,900.485 | -5,558,824.609 | -5,379,690.012 | -5,312,450.782 | -5,188,349.552 | -5,124,030.369 | -4,953,327.708 | -4,833,595.592 | -4,812,053.602 | -4,492,811.997 | -4,323,807.602 | -4,216,994.845 | -4,163,814.733 | -4,030,412.684 | -3,817,113.765 | -3,754,608.523 | -3,618,953.651 | -3,528,401.49 | -3,387,186.926 | -3,354,158.956 | -3,250,875.486 | -3,109,765.595 | -3,089,299.734 | -3,077,034.179 | -2,848,193.399 | -2,820,890.894 | -2,781,095.962 | -2,566,740.467 | -2,489,802.359 | -2,428,088.31 | -2,440,938.818 | -2,180,630.722 | -2,123,451.182 | -1,962,626.214 | -1,907,004.833 | -1,780,054.814 | -1,761,408.801 | -1,752,460.244 | -1,754,826.44 | -1,735,860.33 |
Total Non-Current Assets
| 11,035,329.898 | 11,479,023.375 | 10,302,277.968 | 9,898,341.401 | 6,729,497.016 | 6,771,904.067 | 6,619,275.593 | 6,443,084.655 | 6,528,106.477 | 6,437,971.936 | 6,559,782.196 | 6,571,371.782 | 6,220,343.729 | 6,269,091.361 | 5,982,490.933 | 5,801,644.899 | 5,513,900.485 | 5,558,824.609 | 5,379,690.012 | 5,312,450.782 | 5,188,349.552 | 5,124,030.369 | 4,953,327.708 | 4,833,595.592 | 4,812,053.602 | 4,492,811.997 | 4,323,807.602 | 4,216,994.845 | 4,163,814.733 | 4,030,412.684 | 3,817,113.765 | 3,754,608.523 | 3,618,953.651 | 3,528,401.49 | 3,387,186.926 | 3,354,158.956 | 3,250,875.486 | 3,109,765.595 | 3,089,299.734 | 3,077,034.179 | 2,848,193.399 | 2,820,890.894 | 2,781,095.962 | 2,566,740.467 | 2,489,802.359 | 2,428,088.31 | 2,440,938.818 | 2,180,630.722 | 2,123,451.182 | 1,962,626.214 | 1,907,004.833 | 1,780,054.814 | 1,761,408.801 | 1,752,460.244 | 1,754,826.44 | 1,735,860.33 |
Total Assets
| 11,815,240.422 | 11,774,230.628 | 11,503,986.335 | 11,085,123.379 | 11,082,302.287 | 10,934,873.383 | 10,629,619.411 | 10,587,756.71 | 10,722,331.438 | 10,471,072.007 | 10,577,255.212 | 10,499,733.326 | 10,154,175.741 | 9,990,458.469 | 9,695,780.502 | 9,244,452.655 | 8,957,627.533 | 8,856,108.598 | 8,571,206.472 | 8,547,701.633 | 8,249,564.059 | 8,119,734.588 | 7,840,012.701 | 7,715,059.808 | 7,567,509.066 | 7,188,838.642 | 6,968,735.911 | 6,919,453.986 | 6,728,017.656 | 6,584,584.843 | 6,360,870.312 | 6,351,258.272 | 6,219,483.145 | 6,160,792.716 | 5,985,183.266 | 5,987,467.814 | 5,860,918.885 | 5,575,004.838 | 5,554,450.36 | 5,438,360.657 | 5,206,762.101 | 5,121,357.219 | 5,014,512.842 | 4,570,546.842 | 4,416,672.266 | 4,318,841.417 | 4,236,602.201 | 4,083,256.528 | 4,025,209.626 | 3,903,390.187 | 3,821,776.181 | 3,618,135.216 | 3,535,410.034 | 3,495,803.378 | 3,491,760.324 | 3,450,747.044 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 229,852.628 | 270,914.132 | 198,028.944 | 189,288.259 | 169,523.453 | 195,878.151 | 149,615.542 | 171,470.259 | 161,472.416 | 207,671.897 | 160,745.305 | 196,749.294 | 173,540.916 | 239,484.693 | 162,529.008 | 136,025.909 | 138,648.419 | 13,857.659 | 12,922.635 | 9,997.334 | 151,036.382 | 170,489.755 | 132,019.182 | 166,682.986 | 115,316.517 | 135,431.736 | 99,192.94 | 107,957.284 | 5,146.73 | 8,510.516 | 8,522.733 | 7,081.137 | 86,620.796 | 7,063.673 | 7,342.458 | 4,577.611 | 8,101.016 | 9,399.921 | 10,165.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86,906.648 | 83,946.69 | 74,033.888 | 83,386.656 | 68,599.547 | 73,966.464 | 80,837.681 | 79,895.305 | 85,617.447 |
Short Term Debt
| 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 | 0 |
Tax Payables
| 11,468.545 | 4,756.413 | 5,134.015 | 3,372.994 | 3,651.903 | 5,119.963 | 7,509.25 | 6,390.844 | 7,248.788 | 8,719.744 | 21,303.783 | 18,076.996 | 17,253.492 | 15,525.485 | 19,218.447 | 13,302.125 | 9,480.299 | 8,572.106 | 8,102.006 | 5,019.306 | 4,537.84 | 3,813.115 | 8,140.568 | 7,144.528 | 7,538.786 | 9,717.293 | 15,798.051 | 11,369.877 | 11,741.44 | 12,730.92 | 13,735.826 | 9,823.469 | 11,157.22 | 7,954.794 | 6,143.934 | 5,718.154 | 7,032.171 | 9,339.464 | 5,014.687 | 5,194.998 | 6,630.84 | 5,524.865 | 5,442.906 | 5,951.82 | 5,740.802 | 5,996.852 | 5,341.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 12,275.783 | 12,356.626 | 12,432.128 | 12,121.952 | 11,924.961 | 11,609.269 | 11,944.86 | 13,722.516 | 14,862.844 | 13,231.05 | 14,626.528 | 15,310.504 | 13,178.908 | 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 |
Other Current Liabilities
| -241,321.173 | 272,138.038 | -203,162.959 | 246,943.313 | -173,175.356 | -200,998.114 | -157,124.792 | -177,861.103 | -168,721.204 | -216,391.641 | -182,049.088 | -214,826.29 | -190,794.408 | -255,010.178 | -181,747.455 | -149,328.034 | -148,128.718 | -22,429.765 | -21,024.641 | -15,016.64 | -155,574.222 | -174,302.87 | -140,159.75 | -173,827.514 | -122,855.303 | -145,149.029 | -114,990.991 | -119,327.161 | -16,888.17 | -21,241.436 | -22,258.559 | -16,904.606 | -97,778.016 | -15,018.467 | -13,486.392 | -10,295.765 | -15,133.187 | -18,739.385 | -15,180.317 | -5,194.998 | -6,630.84 | -5,524.865 | -5,442.906 | -5,951.82 | -5,740.802 | -5,996.852 | -5,341.764 | -86,906.648 | -83,946.69 | -74,033.888 | -83,386.656 | -68,599.547 | -73,966.464 | -80,837.681 | -79,895.305 | -802.866 |
Total Current Liabilities
| 0 | 547,808.583 | 445,873.675 | 439,604.566 | 169,523.453 | 195,878.151 | 149,615.542 | 171,470.259 | 161,472.416 | 207,671.897 | 160,745.305 | 196,749.294 | 173,540.916 | 239,484.693 | 162,529.008 | 136,025.909 | 138,648.419 | 178,887.925 | 161,917.026 | 152,961.116 | 151,036.382 | 170,489.755 | 132,019.182 | 166,682.986 | 115,316.517 | 135,431.736 | 99,192.94 | 0 | 5,146.73 | 8,510.516 | 8,522.733 | 7,081.137 | 86,620.796 | 7,063.673 | 7,342.458 | 4,577.611 | 8,101.016 | 9,399.921 | 10,165.63 | 0 | 0 | 20,834.804 | 0 | 0 | 0 | 12,408.839 | 0 | 88,770.682 | 83,946.69 | 74,033.888 | 83,386.656 | 68,599.547 | 73,966.464 | 80,837.681 | 79,895.305 | 84,814.581 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 343,786.994 | 343,737.614 | 335,633.362 | 0 | 0 | 284,859.374 | 271,078.035 | 265,707.234 | 0 | 0 | 0 | 269,263.778 | 0 | 267,523.921 | 335,932.536 | 308,502.363 | 289,829.33 | 298,553.046 | 298,380.467 | 296,401.571 | 268,650.201 | 258,642.911 | 232,773.567 | 0 | 0 | 0 | 192,647.483 | 149,483.587 | 0 | 0 | 161,321.095 | 0 | 137,204.488 | 269,588.656 | 300,920.251 | 0 | 270,067.319 | 307,394.714 | 265,812.848 | 0 | 240,750.361 | 232,921.385 | 207,310.448 | 213,751.134 | 0 | 111,647.691 | 183,245.996 | 177,367.215 | 113,243.599 | 106,168.014 | 104,808.768 | 96,907.046 | 94,909.1 | 106,420.71 | 102,341.9 |
Deferred Revenue Non-Current
| 0 | 0 | 12,275.783 | 12,356.626 | 12,432.128 | 12,121.952 | 11,924.961 | 11,609.269 | 11,944.86 | 13,722.516 | 14,862.844 | 13,231.05 | 14,626.528 | 15,310.504 | 13,178.908 | 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
| 0 | 0 | 53,212.037 | 41,351.343 | 50,671.302 | 37,361.844 | 30,132.047 | 32,848.412 | 43,425.926 | 21,366.158 | 19,774.146 | 27,306.911 | 23,810.304 | 26,537.813 | 21,768.206 | 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 |
Other Non-Current Liabilities
| 0 | 10,477,740.059 | 9,738,345.29 | 9,457,476.567 | 0 | 0 | -284,859.374 | -271,078.035 | -265,707.234 | 0 | 0 | 0 | -269,263.778 | 0 | -267,523.921 | -335,932.536 | -308,502.363 | -289,829.33 | -298,553.046 | -298,380.467 | -296,401.571 | -268,650.201 | -258,642.911 | -232,773.567 | 0 | 0 | 0 | -192,647.483 | -149,483.587 | 0 | 0 | -161,321.095 | 0 | -137,204.488 | -269,588.656 | -300,920.251 | 0 | -270,067.319 | -307,394.714 | -265,812.848 | 0 | -240,750.361 | -232,921.385 | -207,310.448 | -213,751.134 | 0 | -111,647.691 | -183,245.996 | -177,367.215 | -113,243.599 | -106,168.014 | -104,808.768 | -96,907.046 | -94,909.1 | -106,420.71 | -102,341.9 |
Total Non-Current Liabilities
| 0 | 10,821,527.053 | 10,147,570.724 | 9,828,912.988 | 413,144.021 | 382,922.375 | 149,615.542 | 171,470.259 | 161,472.416 | 207,671.897 | 160,745.305 | 196,749.294 | 354,996.427 | 332,288.966 | 356,880.801 | 335,932.536 | 308,502.363 | 289,829.33 | 298,553.046 | 298,380.467 | 296,401.571 | 268,650.201 | 258,642.911 | 232,773.567 | 218,214.16 | 208,563.449 | 202,000.498 | 6,430,682.638 | 205,984.002 | 193,896.455 | 191,064.18 | 183,675.882 | 159,247.474 | 160,000.37 | 155,982.766 | 154,152.224 | 152,685.414 | 150,630.759 | 164,274.267 | 5,022,213.997 | 4,827,907.246 | 4,753,785.774 | 4,659,048.007 | 4,253,866.946 | 4,114,717.225 | 4,035,795.801 | 3,931,126.961 | 106,287.447 | 107,388.722 | 113,243.599 | 106,168.014 | 104,808.768 | 96,907.046 | 94,909.1 | 106,420.71 | 102,341.9 |
Total Liabilities
| 10,858,531.837 | 10,821,527.053 | 10,593,444.399 | 10,268,517.554 | 10,331,930.023 | 10,183,163.204 | 9,907,429.668 | 10,014,147.503 | 10,149,204.728 | 9,824,835.733 | 9,683,239.283 | 9,515,890.829 | 9,278,375.66 | 9,114,789.802 | 8,844,699.336 | 8,467,669.859 | 8,285,546.019 | 8,247,948.5 | 8,056,581.794 | 7,928,015.348 | 7,655,950.639 | 7,554,276.8 | 7,291,737.622 | 7,246,233.832 | 7,043,476.153 | 6,682,935.538 | 6,442,970.439 | 6,430,682.638 | 6,256,191.856 | 6,137,067.086 | 5,924,231.502 | 5,924,152.886 | 5,746,070.286 | 5,715,464.502 | 5,578,116.54 | 5,611,391.281 | 5,496,978.915 | 5,183,349.54 | 5,106,702.343 | 5,022,213.997 | 4,827,907.246 | 4,753,785.774 | 4,659,048.007 | 4,253,866.946 | 4,114,717.225 | 4,035,795.801 | 3,931,126.961 | 3,777,983.457 | 3,730,201.15 | 3,662,149.194 | 3,577,153.911 | 3,384,452.534 | 3,303,353.564 | 3,271,797.467 | 3,267,878.162 | 3,228,473.602 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 15,999.9 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 12,666.6 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 0 | 20,778.14 | 28,461.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 136,657.219 | 130,149.732 | 130,149.732 | 130,149.732 | 130,149.732 | 130,149.732 | 123,952.126 | 123,952.126 | 123,952.126 | 123,952.126 | 118,049.644 | 118,049.644 | 114,860.767 | 112,569.644 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 102,336.04 | 95,351.652 | 95,351.652 | 95,269.157 | 95,171.547 | 94,975.989 | 90,242.47 | 90,137.379 | 90,062.692 | 90,040.257 | 85,640.394 | 85,583.663 |
Retained Earnings
| 380,132.869 | 354,362.47 | 210,871.747 | 176,574.98 | 170,433.707 | 144,013.785 | 373,521.891 | 359,918.631 | 396,053.278 | 382,137.112 | 419,504.008 | 372,901.683 | 358,712.701 | 314,705.749 | 318,824.601 | 269,819.166 | 248,528.781 | 223,298.499 | 166,242.813 | 143,520.459 | 140,920.217 | 120,030.995 | 203,280.149 | 191,853.334 | 196,739.876 | 179,116.975 | 175,093.222 | 165,573.101 | 155,871.422 | 130,263.472 | 150,552.834 | 140,672.624 | 133,573.751 | 116,949.118 | 150,037.489 | 141,279.789 | 136,867.336 | 120,777.508 | 136,788.931 | 116,680.564 | 110,493.696 | 84,259.699 | 89,398.721 | 75,533.098 | 69,570.13 | 60,590.069 | 65,271.287 | 56,099.036 | 49,923.308 | 38,074.993 | 50,620.896 | 43,757.286 | 44,703.244 | 28,371.896 | 37,109.184 | 30,057.143 |
Accumulated Other Comprehensive Income/Loss
| 0 | 57,242.672 | 379,409.525 | 319,769.203 | 253,371.073 | 285,972.41 | 26,272.675 | -107,630.541 | -155,310.57 | -60,777.6 | 132,576.63 | 266,846.815 | 229,543.2 | 281,814.156 | 242,795.882 | 140,377.046 | 57,985.991 | 20,560.04 | -82,355.358 | 44,775.892 | 21,393.61 | 14,606.095 | -7,286.817 | -72,455.455 | -21,357.082 | -13,335.498 | -7,075.434 | 5,375.314 | -1,863.435 | -633.779 | -24,200.591 | -22,773.818 | 20,371.514 | 9,448.277 | 1,434.814 | -20,778.14 | -28,461.051 | 15,772.635 | 63,087.56 | 51,525.519 | 20,743.839 | 61,009.597 | 47,000.281 | 29,578.503 | 20,465.924 | 36,426.956 | 57,073.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 408,185.176 | 598,329.809 | 165,034.596 | 487,481.272 | 159,699.985 | 164,734.663 | 165,902.905 | 171,017.736 | 168,792.297 | 168,823.026 | 174,238.648 | 171,779.304 | 126,499.072 | 126,561.293 | 136,720.082 | 137,665.154 | 295,666.362 | 137,060.375 | 137,060.737 | 137,060.926 | 137,058.323 | 137,018.762 | 137,018.762 | 137,018.872 | 137,017.337 | 136,979.037 | 235,344.002 | 103,674.22 | 104,650.024 | 102,347.551 | 103,736.424 | 102,749.36 | 105,170.427 | 211,746.427 | 74,449.718 | 53,682.389 | 116,322.987 | 74,446.982 | 74,446.982 | 74,432.855 | 74,446.982 | 74,446.982 | 74,446.982 | 49,227.038 | 74,445.051 | 127,103.895 | 144,852.301 | 135,791.748 | 149,913.621 | 108,190.011 | 103,758.904 | 100,127.603 | 97,290.534 | 104,936.13 | 96,198.819 | 101,748.722 |
Total Shareholders Equity
| 940,975.164 | 937,582.504 | 896,450.465 | 802,437.253 | 737,434.749 | 743,309.283 | 713,114.202 | 565,690.551 | 552,055.52 | 626,795.887 | 861,945.975 | 949,569.309 | 843,839.724 | 841,895.339 | 816,029.038 | 762,868.909 | 659,197.783 | 595,926.457 | 503,365.019 | 607,774.104 | 581,788.977 | 554,072.679 | 537,806.992 | 459,243.35 | 515,226.73 | 505,587.113 | 525,439.864 | 488,431.608 | 471,455.53 | 447,121.732 | 436,296.39 | 426,819.661 | 465,323.415 | 437,031.585 | 398,581.57 | 367,621.727 | 355,526.363 | 383,656.674 | 439,713.404 | 408,042.996 | 371,074.448 | 360,214.545 | 348,073.316 | 316,457.635 | 301,708.437 | 283,045.616 | 305,475.24 | 305,273.071 | 295,008.476 | 241,240.993 | 244,622.27 | 233,682.682 | 232,056.47 | 223,348.283 | 218,948.397 | 217,389.528 |
Total Equity
| 956,708.585 | 952,703.575 | 910,541.936 | 816,605.825 | 750,372.264 | 751,710.179 | 722,189.743 | 573,609.207 | 573,126.71 | 646,236.274 | 894,015.929 | 983,842.497 | 875,800.081 | 875,668.667 | 851,081.166 | 776,782.796 | 672,081.514 | 608,160.098 | 514,624.678 | 619,686.285 | 593,613.42 | 565,457.788 | 548,275.079 | 468,825.976 | 524,032.913 | 505,903.104 | 525,765.472 | 488,771.348 | 471,825.8 | 447,517.757 | 436,638.81 | 427,105.386 | 473,412.859 | 445,328.214 | 407,066.726 | 376,076.533 | 363,939.97 | 391,655.298 | 447,748.017 | 416,146.66 | 378,854.855 | 367,571.445 | 355,464.835 | 316,679.896 | 301,955.041 | 283,045.616 | 305,475.24 | 305,273.071 | 295,008.476 | 241,240.993 | 244,622.27 | 233,682.682 | 232,056.47 | 224,005.911 | 223,882.162 | 222,273.442 |
Total Liabilities & Shareholders Equity
| 11,815,240.422 | 11,774,230.628 | 11,503,986.335 | 11,085,123.379 | 11,082,302.287 | 10,934,873.383 | 10,629,619.411 | 10,587,756.71 | 10,722,331.438 | 10,471,072.007 | 10,577,255.212 | 10,499,733.326 | 10,154,175.741 | 9,990,458.469 | 9,695,780.502 | 9,244,452.655 | 8,957,627.533 | 8,856,108.598 | 8,571,206.472 | 8,547,701.633 | 8,249,564.059 | 8,119,734.588 | 7,840,012.701 | 7,715,059.808 | 7,567,509.066 | 7,188,838.642 | 6,968,735.911 | 6,919,453.986 | 6,728,017.656 | 6,584,584.843 | 6,360,870.312 | 6,351,258.272 | 6,219,483.145 | 6,160,792.716 | 5,985,183.266 | 5,987,467.814 | 5,860,918.885 | 5,575,004.838 | 5,554,450.36 | 5,438,360.657 | 5,206,762.101 | 5,121,357.219 | 5,014,512.842 | 4,570,546.842 | 4,416,672.266 | 4,318,841.417 | 4,236,602.201 | 4,083,256.528 | 4,025,209.626 | 3,903,390.187 | 3,821,776.181 | 3,618,135.216 | 3,535,410.034 | 3,495,803.378 | 3,491,760.324 | 3,450,747.044 |