Unimicron Technology Corp.
TWSE:3037.TW
164 (TWD) • At close November 4, 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
| 40,035.702 | 50,986.203 | 54,756.171 | 52,859.417 | 51,233.066 | 63,611.261 | 67,731.501 | 61,459.296 | 56,340.059 | 49,626.481 | 46,320.474 | 39,401.609 | 23,418.077 | 22,476.863 | 22,365.918 | 24,194.463 | 23,405.235 | 23,339.003 | 22,522.196 | 20,585.546 | 21,581.344 | 22,096.794 | 20,545.903 | 22,812.437 | 21,810.015 | 20,518.281 | 22,402.926 | 21,728.937 | 20,379.362 | 21,194.951 | 21,656.983 | 22,532.068 | 21,955.558 | 23,015.351 | 23,618.465 | 23,283.2 | 22,613.299 | 22,235.35 | 23,807.926 | 21,797.543 | 20,885.11 | 21,025.272 | 21,241.745 | 23,776.83 | 24,456.12 | 26,489.802 | 25,195.779 | 27,531.243 | 24,749.52 | 25,054.596 | 23,145.749 | 23,119.017 | 21,438.041 | 19,623.661 | 19,953.165 | 18,727.328 |
Short Term Investments
| 1,693.227 | 213.544 | 135.933 | 88.798 | 204.875 | 875.244 | 25.082 | 18.509 | 17.544 | 36.705 | 39.632 | 96.302 | 28.291 | 39.188 | 14.026 | 13.52 | 29.876 | 11.45 | 14.295 | 575.121 | 484.803 | 516.576 | 43.869 | 21.529 | 19.148 | 29.018 | 48.68 | 82.151 | 110.907 | 158.738 | 122.279 | 121.169 | 137.965 | 159.499 | 173.397 | 181.57 | 180.028 | 253.392 | 323.426 | 296.335 | 313.119 | 375.59 | 354.724 | 314.841 | 364.646 | 377.614 | 358.893 | 486.079 | 544.944 | 799.683 | 582.983 | 450.02 | 446.633 | 989.123 | 657.535 | 977.882 |
Cash and Short Term Investments
| 41,728.929 | 51,199.747 | 54,892.104 | 52,948.215 | 51,437.941 | 64,486.505 | 67,756.583 | 61,477.805 | 56,357.603 | 49,663.186 | 46,360.106 | 39,497.911 | 23,446.368 | 22,516.051 | 22,379.944 | 24,207.983 | 23,435.111 | 23,350.453 | 22,536.491 | 21,160.667 | 22,066.147 | 22,613.37 | 20,589.772 | 22,833.966 | 21,829.163 | 20,547.299 | 22,451.606 | 21,811.088 | 20,490.269 | 21,353.689 | 21,779.262 | 22,653.237 | 22,093.523 | 23,174.85 | 23,791.862 | 23,464.77 | 22,793.327 | 22,488.742 | 24,131.352 | 22,093.878 | 21,198.229 | 21,400.862 | 21,596.469 | 24,091.671 | 24,820.766 | 26,867.416 | 25,554.672 | 28,017.322 | 25,294.464 | 25,854.279 | 23,728.732 | 23,569.037 | 21,884.674 | 20,612.784 | 20,610.7 | 19,705.21 |
Net Receivables
| 3,244.614 | 23,714.38 | 21,755.499 | 19,497.267 | 23,842.085 | 22,133.622 | 24,591.179 | 33,257.399 | 32,596.62 | 32,562.085 | 28,077.677 | 28,209.771 | 26,214.322 | 22,649.045 | 20,729.171 | 20,579.135 | 20,592.814 | 19,814.628 | 19,239.852 | 20,077.781 | 20,923.187 | 18,147.442 | 15,960.194 | 17,916.869 | 19,406.864 | 17,051.798 | 15,021.469 | 17,256.546 | 17,036.798 | 14,617.244 | 13,887.105 | 14,799.258 | 14,870.508 | 14,130.669 | 13,623.659 | 15,573.879 | 19,706.93 | 16,364.256 | 14,601.776 | 17,143.415 | 16,978.611 | 15,598.808 | 14,401.06 | 14,433.564 | 16,232.946 | 16,152.069 | 14,600.908 | 15,330.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 14,001.285 | 13,572.944 | 11,603.07 | 10,927.213 | 10,314.447 | 9,443.469 | 10,233.563 | 12,834.619 | 14,244.489 | 13,393.749 | 12,622.597 | 12,151.603 | 11,503.33 | 10,297.56 | 9,549.172 | 8,926.459 | 9,222.336 | 9,354.561 | 8,951.182 | 8,718.188 | 8,695.757 | 8,243.175 | 7,680.832 | 7,976.88 | 8,080.292 | 8,132.277 | 7,791.842 | 7,799.982 | 7,395.754 | 6,137.046 | 5,675.826 | 5,571.377 | 5,475.634 | 4,962.897 | 4,921.666 | 5,457.117 | 5,517.53 | 5,099.848 | 5,245.679 | 5,656.157 | 5,939.109 | 5,623.63 | 4,881.81 | 4,606.957 | 4,930.646 | 4,921.621 | 4,888.774 | 5,416.355 | 5,416.493 | 4,988.053 | 5,100.545 | 5,780.644 | 5,648.788 | 5,008.07 | 5,010.96 | 5,348.885 |
Other Current Assets
| 27,050.936 | 2,185.623 | 2,292.403 | 2,936.033 | 1,848.138 | 1,841.58 | 36.762 | 17.864 | 17.864 | 17.864 | 17.849 | 17.847 | 17.814 | 17.814 | 17.8 | 17.799 | 19.464 | 19.863 | 23.94 | 5.516 | 12.405 | 2.386 | 51.817 | 57.68 | 5.304 | 3.211 | 4.97 | 28.876 | 7.593 | 7.593 | 7.592 | 7.419 | 12.131 | 7.417 | 8.501 | 5.604 | 5.617 | 102.297 | 122.274 | 207.098 | 390.186 | 397.289 | 380.976 | 378.262 | 624.729 | 9.431 | 12.916 | 17,135.159 | 17,948.346 | 17,646.187 | 16,983.237 | 17,828.524 | 19,303.125 | 16,041.759 | 14,798.367 | 15,383.373 |
Total Current Assets
| 86,025.764 | 90,672.694 | 90,849.148 | 86,579.363 | 87,743.026 | 98,220.289 | 102,618.087 | 107,587.687 | 103,216.576 | 95,636.884 | 87,078.229 | 79,877.132 | 61,181.834 | 55,480.47 | 52,676.087 | 53,731.376 | 53,269.725 | 52,539.505 | 50,751.465 | 49,962.152 | 51,697.496 | 49,006.373 | 44,282.615 | 48,785.395 | 49,321.623 | 45,734.585 | 45,269.887 | 46,896.492 | 44,930.414 | 42,115.572 | 41,349.785 | 43,031.291 | 42,451.796 | 42,275.833 | 42,345.688 | 44,501.37 | 48,023.404 | 44,055.143 | 44,101.081 | 45,100.548 | 44,506.135 | 43,020.589 | 41,260.315 | 43,510.454 | 46,609.087 | 47,950.537 | 45,057.27 | 50,568.836 | 48,659.303 | 48,488.519 | 45,812.514 | 47,178.205 | 46,836.587 | 41,662.613 | 40,420.027 | 40,437.468 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 120,621.042 | 117,851.701 | 114,879.135 | 112,345.162 | 111,606.779 | 106,819.141 | 105,005.149 | 96,855.686 | 93,373.111 | 87,956.232 | 81,351.134 | 75,161.802 | 70,943.94 | 66,993.161 | 62,376.935 | 60,493.181 | 56,626.631 | 53,965.619 | 53,744.119 | 52,251.787 | 52,172.753 | 50,771.326 | 50,547.482 | 46,705.281 | 46,864.081 | 47,216.797 | 47,282.628 | 47,668.56 | 46,499.555 | 43,655.58 | 42,668.423 | 43,895.095 | 45,080.932 | 46,177.889 | 47,883.918 | 49,270.313 | 50,596.358 | 49,197.281 | 49,213.361 | 49,250.892 | 47,915.782 | 47,277.396 | 46,696.556 | 46,915.827 | 46,338.559 | 44,760.348 | 43,205.286 | 43,825.46 | 43,848.206 | 43,707.346 | 43,023.766 | 41,963.161 | 41,241.787 | 39,858.374 | 39,986.622 | 39,261.062 |
Goodwill
| 0 | 697.844 | 696.849 | 693.947 | 697.47 | 694.907 | 693.343 | 74.707 | 77.123 | 72.52 | 70.354 | 67.893 | 68.178 | 61.252 | 69.833 | 70.488 | 71.13 | 72.332 | 76.392 | 73.352 | 75.483 | 75.574 | 75.007 | 74.803 | 74.374 | 74.261 | 71.154 | 72.673 | 69.817 | 70.14 | 69.891 | 74.29 | 72.272 | 74.335 | 74.221 | 75.559 | 75.802 | 71.108 | 72.129 | 72.854 | 101.603 | 100.356 | 101.725 | 100.342 | 146.988 | 116.165 | 159.929 | 155.971 | 157.346 | 161.993 | 159.707 | 162.773 | 163.548 | 166.251 | 169.648 | 167.831 |
Intangible Assets
| 0 | 1,725.549 | 1,043.395 | 866.71 | 889.106 | 922.572 | 965.653 | 569.76 | 580.101 | 611.457 | 614.552 | 512.231 | 518.899 | 519.535 | 366.177 | 297.816 | 236.091 | 212.837 | 221.803 | 184.547 | 180.094 | 192.093 | 158.634 | 653.663 | 655.667 | 687.177 | 705.516 | 882.169 | 761.954 | 739.584 | 731.039 | 773.264 | 778.068 | 807.267 | 709.298 | 732.947 | 732.32 | 699.135 | 697.592 | 706.332 | 684.4 | 660.02 | 667.661 | 676.699 | 666.933 | 672.431 | 351.531 | 84.056 | 77.97 | 75.485 | 59.082 | 57.825 | 63.527 | 64.253 | 56.425 | 68.339 |
Goodwill and Intangible Assets
| 1,679.694 | 1,725.549 | 1,740.244 | 1,560.657 | 1,586.576 | 1,617.479 | 1,658.996 | 644.467 | 657.224 | 683.977 | 684.906 | 580.124 | 587.077 | 580.787 | 436.01 | 368.304 | 307.221 | 285.169 | 298.195 | 257.899 | 255.577 | 267.667 | 233.641 | 221.063 | 223.668 | 232.811 | 255.791 | 245.948 | 244.499 | 228.048 | 226.659 | 238.78 | 229.087 | 236.564 | 238.241 | 250.883 | 234.571 | 215.539 | 203.473 | 203.399 | 224.061 | 211.36 | 206.315 | 207.798 | 250.567 | 218.34 | 252.88 | 240.027 | 235.316 | 237.478 | 218.789 | 220.598 | 227.075 | 230.504 | 226.073 | 236.17 |
Long Term Investments
| 16,363.11 | 18,497.716 | 12,815.468 | 13,169.751 | 12,547.632 | 11,430.092 | 11,147.899 | 11,760.407 | 10,165.998 | 10,668.123 | 11,589.114 | 10,614.269 | 10,012.273 | 9,076.818 | 8,822.787 | 7,767.918 | 5,998.463 | 5,258.76 | 4,950.131 | 5,035.474 | 4,744.567 | 4,577.217 | 5,004.151 | 4,899.28 | 5,397.385 | 5,473.326 | 5,451.182 | 5,450.15 | 5,565.957 | 5,483.892 | 5,613.496 | 5,547.463 | 5,704.782 | 5,677.963 | 5,749.488 | 5,845.955 | 4,896.117 | 5,059.78 | 5,049.571 | 5,061.185 | 4,928.813 | 4,976.077 | 4,926.411 | 4,984.713 | 5,158.843 | 5,245.94 | 5,491.076 | 5,278.758 | 5,524.505 | 5,203.807 | 5,540.825 | 5,874.904 | 6,050 | 5,966.119 | 6,468.131 | 5,958.945 |
Tax Assets
| 870.493 | 836.936 | 771.082 | 834.304 | 1,122.674 | 1,193.876 | 1,362.608 | 1,194.695 | 1,281.84 | 1,202.126 | 1,493.845 | 1,298.125 | 994.582 | 1,054.429 | 1,042.547 | 1,010.181 | 919.56 | 869.981 | 865.952 | 989.238 | 956.66 | 864.532 | 895.003 | 809.449 | 811.189 | 766.164 | 818.445 | 773.506 | 827.496 | 761.434 | 721.347 | 560.836 | 672.006 | 759.343 | 719.693 | 729.498 | 709.131 | 639.947 | 603.023 | 509.916 | 376.024 | 383.639 | 427.68 | 444.619 | 392.843 | 384.266 | 381.591 | 2,127.97 | 2,330.023 | 2,592.071 | 2,504.055 | 2,287.675 | 2,293.633 | 2,844.592 | 2,362.905 | 2,711.44 |
Other Non-Current Assets
| 2,648.944 | 199.844 | 2,041.289 | 1,516.293 | 942.438 | 1,586.63 | 723.503 | 620.487 | 617.401 | 683.156 | 709.477 | 2,523.801 | 1,987.167 | 1,931.421 | 1,800.2 | 1,339.264 | 957.953 | 939.638 | 938.746 | 1,705.181 | 1,575.261 | 2,535.08 | 2,070.257 | 3,195.96 | 2,625.517 | 2,615.794 | 2,699.283 | 3,201.105 | 3,490.749 | 3,238.292 | 3,052.578 | 3,046.738 | 3,059.683 | 3,114.088 | 3,080.017 | 3,093.848 | 3,153.516 | 3,232.372 | 3,308.525 | 3,334.019 | 3,434.538 | 3,499.75 | 3,469.888 | 3,441.44 | 3,532.863 | 3,541.188 | 3,194.282 | 258.686 | 268.094 | 275.248 | 281.662 | 289.096 | 293.748 | 270.58 | 274.853 | 260.475 |
Total Non-Current Assets
| 142,183.283 | 139,111.746 | 132,247.218 | 129,426.167 | 127,806.099 | 122,647.218 | 119,898.155 | 111,075.742 | 106,095.574 | 101,193.614 | 95,828.476 | 90,178.121 | 84,525.039 | 79,636.616 | 74,478.479 | 70,978.848 | 64,809.828 | 61,319.167 | 60,797.143 | 60,239.579 | 59,704.818 | 59,015.822 | 58,750.534 | 55,831.033 | 55,921.84 | 56,304.892 | 56,507.329 | 57,339.269 | 56,628.256 | 53,367.246 | 52,282.503 | 53,288.912 | 54,746.49 | 55,965.847 | 57,671.357 | 59,190.497 | 59,589.693 | 58,344.919 | 58,377.953 | 58,359.411 | 56,879.218 | 56,348.222 | 55,726.85 | 55,994.397 | 55,673.675 | 54,150.082 | 52,525.115 | 51,730.901 | 52,206.144 | 52,015.95 | 51,569.097 | 50,635.434 | 50,106.243 | 49,170.169 | 49,318.584 | 48,428.092 |
Total Assets
| 228,209.047 | 229,784.44 | 223,096.366 | 216,005.53 | 215,549.125 | 220,867.507 | 222,516.242 | 218,663.429 | 209,312.15 | 196,830.498 | 182,906.705 | 170,055.253 | 145,706.873 | 135,117.086 | 127,154.566 | 124,710.224 | 118,079.553 | 113,858.672 | 111,548.608 | 110,201.731 | 111,402.314 | 108,022.195 | 103,033.149 | 104,616.428 | 105,243.463 | 102,039.477 | 101,777.216 | 104,235.761 | 101,558.67 | 95,482.818 | 93,632.288 | 96,320.203 | 97,198.286 | 98,241.68 | 100,017.045 | 103,691.867 | 107,613.097 | 102,400.062 | 102,479.034 | 103,459.959 | 101,385.353 | 99,368.811 | 96,987.165 | 99,504.851 | 102,282.762 | 102,100.619 | 97,582.385 | 102,299.737 | 100,865.447 | 100,504.469 | 97,381.611 | 97,813.639 | 96,942.83 | 90,832.782 | 89,738.611 | 88,865.56 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,858.363 | 15,066.895 | 11,764.154 | 11,285.52 | 11,958.959 | 9,304.577 | 8,549.024 | 11,626.209 | 13,083.374 | 12,297.798 | 11,945.958 | 13,346.009 | 12,870.659 | 11,750.044 | 11,459.847 | 12,041.525 | 12,238.231 | 12,064.541 | 11,942.376 | 12,873.311 | 14,357.503 | 12,191.486 | 9,048.641 | 11,968.231 | 13,223.413 | 10,516.715 | 10,119.64 | 11,060.809 | 10,939.638 | 8,685.636 | 8,503.598 | 9,860.25 | 9,528.728 | 8,514.258 | 7,956.022 | 10,007.266 | 12,431.78 | 9,145.136 | 7,897.786 | 9,482.221 | 10,134.254 | 9,490.481 | 8,573.257 | 8,938.502 | 9,803.925 | 10,307.258 | 8,996.18 | 11,793.397 | 12,097.331 | 10,090.509 | 9,510.648 | 10,411.301 | 10,481.563 | 9,027.027 | 9,020.322 | 9,798.426 |
Short Term Debt
| 8,746.056 | 7,046.804 | 7,355.364 | 5,875.268 | 6,355.285 | 6,441.285 | 7,756.295 | 10,358.089 | 9,417.75 | 9,345.104 | 9,819.067 | 13,320.026 | 10,891.862 | 13,581.647 | 10,632.084 | 8,790.323 | 10,415.504 | 10,847.051 | 11,529.319 | 11,204.128 | 11,920.942 | 12,387.714 | 11,405.152 | 11,445.164 | 11,660.233 | 11,501.98 | 10,599.964 | 10,659.948 | 9,446.328 | 8,152.556 | 7,213.418 | 7,553.187 | 8,492.198 | 8,345.417 | 8,726.185 | 9,098.147 | 10,497.391 | 11,838.5 | 11,579.043 | 10,332.294 | 11,357.912 | 9,571.546 | 8,059.015 | 8,184.218 | 9,018.184 | 8,109.872 | 6,657.291 | 9,840.22 | 8,563.821 | 7,981.114 | 6,962.116 | 5,637.045 | 6,686.641 | 6,133.277 | 5,725.822 | 5,402.826 |
Tax Payables
| 563.665 | 803.933 | 2,431.002 | 2,091.898 | 1,606.589 | 1,331.38 | 5,716.675 | 5,062.569 | 4,187.894 | 3,753.185 | 3,848.58 | 2,657.472 | 1,221.303 | 865.741 | 786.755 | 457.694 | 328.827 | 488.194 | 708.741 | 591.108 | 585.769 | 481.59 | 544.381 | 488.557 | 342.799 | 179.951 | 162.121 | 211.172 | 253.084 | 227.796 | 120.248 | 171.124 | 104.779 | 183.781 | 245.14 | 288.587 | 180.156 | 195.914 | 254.189 | 303.851 | 260.742 | 267.039 | 341.358 | 358.559 | 357.135 | 427.8 | 617.253 | 538.403 | 515.333 | 532.411 | 1,032.43 | 757.136 | 485.798 | 415.598 | 520.981 | 449.542 |
Deferred Revenue
| 18,880.647 | 7,758.432 | 26,432.813 | 26,470.357 | 26,372.017 | 41,457.074 | 5,706.318 | 5,551.699 | 5,242.515 | 4,686.986 | 4,071.806 | 19,090.201 | 16,194.61 | 13,511.645 | 11,502.143 | 12,282.153 | 9,517.927 | 10,360.553 | 8,746.031 | 8,795.896 | 9,591.978 | 9,349.375 | 7,271.461 | 8,166.949 | 6,875.641 | 6,689.001 | 5,500.693 | 6,831.709 | 7,177.053 | 5,722.016 | 4,579.527 | 4,981.243 | 5,426.065 | 5,833.796 | 5,953.591 | 7,054.848 | 7,440.743 | 7,748.239 | 7,053.4 | 7,377.87 | 6,053.856 | 6,884.149 | 5,661.043 | 6,711.984 | 7,651.698 | 9,326.688 | 6,258.179 | 6,416.122 | 6,611.596 | 9,395.181 | 6,403.52 | 6,702.796 | 6,616.183 | 10,374.276 | 5,973.137 | 6,712.407 |
Other Current Liabilities
| 10,563.42 | 24,932.25 | 723.312 | 615.784 | 645.145 | 459.68 | 26,160.424 | 27,356.566 | 25,967.432 | 29,589.961 | 22,184.659 | 3,304.091 | 5,696.898 | 7,027.294 | 8,906.649 | 9,254.799 | 6,600.648 | 7,623.509 | 5,549.749 | 3,333.155 | 3,341.914 | 4,027.619 | 6,277.046 | 7,015.158 | 7,082.061 | 6,378.605 | 5,957.541 | 7,986.644 | 4,749.661 | 4,408.075 | 5,345.254 | 6,153.173 | 4,363.651 | 5,135.38 | 4,155.204 | 4,602.155 | 5,295.545 | 2,786.829 | 3,826.44 | 2,787.742 | 2,247.191 | 3,468.392 | 4,522.594 | 4,816.343 | 4,462.223 | 5,095.609 | 4,882.478 | 5,229.574 | 5,227.766 | 2,718.81 | 2,219.336 | 2,419.914 | 2,575.008 | 3,084.355 | 3,800.33 | 3,899.992 |
Total Current Liabilities
| 53,048.486 | 54,804.381 | 46,275.643 | 44,246.929 | 45,331.406 | 57,662.616 | 48,172.061 | 54,892.563 | 53,711.071 | 55,919.849 | 48,021.49 | 49,060.327 | 45,654.029 | 45,870.63 | 42,500.723 | 42,368.8 | 38,772.31 | 40,895.654 | 37,767.475 | 36,206.49 | 39,212.337 | 37,956.194 | 34,002.3 | 38,595.502 | 38,841.348 | 35,086.301 | 32,177.838 | 36,539.11 | 32,312.68 | 26,968.283 | 25,641.797 | 28,547.853 | 27,810.642 | 27,828.851 | 26,791.002 | 30,762.416 | 35,665.459 | 31,518.704 | 30,356.669 | 29,980.127 | 29,793.213 | 29,414.568 | 26,815.909 | 28,651.047 | 30,936.03 | 32,839.427 | 26,794.128 | 33,279.313 | 32,500.514 | 30,185.614 | 25,095.62 | 25,171.056 | 26,359.395 | 28,618.935 | 24,519.611 | 25,813.651 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29,916.707 | 27,728.764 | 27,039.777 | 24,806.806 | 24,507.629 | 24,065.03 | 25,487.547 | 24,562.952 | 24,740.348 | 25,656.908 | 25,703.708 | 22,242.499 | 23,379.567 | 23,201.588 | 22,018.973 | 23,359.354 | 23,264.657 | 19,494.307 | 20,689.684 | 21,653.228 | 21,011.261 | 19,894.185 | 17,940.916 | 17,901.68 | 17,582.737 | 18,452.071 | 20,250.954 | 18,517.588 | 21,150.009 | 20,641.49 | 20,195.932 | 19,349.539 | 21,945.323 | 22,510.872 | 24,053.414 | 23,327.067 | 22,830.797 | 22,382.149 | 21,849.42 | 22,340.907 | 20,389.402 | 19,813.201 | 18,815.918 | 19,587.35 | 20,183.077 | 18,198.471 | 18,833.447 | 18,277.289 | 17,833.061 | 20,355.771 | 20,834.27 | 21,731.947 | 20,687.163 | 15,025.653 | 15,036.399 | 14,450.351 |
Deferred Revenue Non-Current
| 39,203.04 | 41,924.357 | 43,046.941 | 44,342.399 | 44,904.429 | 43,424.076 | 42,802.736 | 42,318.477 | 41,368.149 | 36,179.69 | 32,865.284 | 29,349.607 | 12,917.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312.502 | 313.392 | 307.677 | 312.085 | 309.288 | 244.443 | 239.524 | 236.244 | 230.23 |
Deferred Tax Liabilities Non-Current
| 1,988.434 | 1,926.025 | 1,848.719 | 1,646.274 | 1,729.228 | 1,664.697 | 1,453.005 | 932.618 | 829.336 | 330.972 | 370.945 | 239.532 | 269.2 | 300.494 | 305 | 282.148 | 299.932 | 305.979 | 297.165 | 313.487 | 293.623 | 298.84 | 332.684 | 236.64 | 243.106 | 320.08 | 319.13 | 257.708 | 334.906 | 347.713 | 236.58 | 377.488 | 308.97 | 373.812 | 409.256 | 436.43 | 430.306 | 202.212 | 300.354 | 338.69 | 328.146 | 267.231 | 343.398 | 317.402 | 316.731 | 432.988 | 482.916 | 229.001 | 329.545 | 492.776 | 489.424 | 646.257 | 630.139 | 661.684 | 774.82 | 728.166 |
Other Non-Current Liabilities
| 4,977.628 | 5,187.388 | 4,258.948 | 4,678.629 | 4,157.65 | 3,604.15 | 3,710.592 | 3,298.463 | 3,556.609 | 3,590.7 | 3,658.55 | 3,647.112 | 3,382.347 | 7,932.565 | 7,082.675 | 5,599.364 | 5,253.133 | 4,687.262 | 4,165.731 | 3,677.097 | 3,548.85 | 3,198.31 | 3,253.762 | 1,182.571 | 1,941.055 | 1,984.321 | 1,898.485 | 2,268.898 | 2,192.493 | 2,010.941 | 1,916.383 | 1,924.455 | 1,636.542 | 1,267.669 | 1,265.724 | 1,213.136 | 1,171.843 | 1,223.819 | 1,238.647 | 1,195.763 | 1,161.906 | 1,027.557 | 999.136 | 1,013.627 | 1,126.558 | 1,132.032 | 805.293 | 114.255 | 128.81 | 131.797 | 127.07 | 130.264 | 102.408 | 146.462 | 88.806 | 64.967 |
Total Non-Current Liabilities
| 76,085.809 | 76,766.534 | 76,194.385 | 75,474.108 | 75,298.936 | 72,757.953 | 73,453.88 | 71,112.51 | 70,494.442 | 65,758.27 | 62,598.487 | 55,478.75 | 39,948.162 | 31,434.647 | 29,406.648 | 29,240.866 | 28,817.722 | 24,487.548 | 25,152.58 | 25,643.812 | 24,853.734 | 23,391.335 | 21,527.362 | 19,320.891 | 19,766.898 | 20,756.472 | 22,468.569 | 21,044.194 | 23,677.408 | 23,000.144 | 22,348.895 | 21,651.482 | 23,890.835 | 24,152.353 | 25,728.394 | 24,976.633 | 24,432.946 | 23,808.18 | 23,388.421 | 23,875.36 | 21,879.454 | 21,107.989 | 20,158.452 | 20,918.379 | 21,626.366 | 19,763.491 | 20,121.656 | 18,933.047 | 18,604.808 | 21,288.021 | 21,762.849 | 22,817.756 | 21,664.153 | 16,073.323 | 16,136.269 | 15,473.714 |
Total Liabilities
| 129,134.295 | 131,570.915 | 122,470.028 | 119,721.037 | 120,630.342 | 130,420.569 | 121,625.941 | 126,005.073 | 124,205.513 | 121,678.119 | 110,619.977 | 104,539.077 | 85,602.191 | 77,305.277 | 71,907.371 | 71,609.666 | 67,590.032 | 65,383.202 | 62,920.055 | 61,850.302 | 64,066.071 | 61,347.529 | 55,529.662 | 57,916.393 | 58,608.246 | 55,842.773 | 54,646.407 | 57,583.304 | 55,990.088 | 49,968.427 | 47,990.692 | 50,199.335 | 51,701.477 | 51,981.204 | 52,519.396 | 55,739.049 | 60,098.405 | 55,326.884 | 53,745.09 | 53,855.487 | 51,672.667 | 50,522.557 | 46,974.361 | 49,569.426 | 52,562.396 | 52,602.918 | 46,915.784 | 52,212.36 | 51,105.322 | 51,473.635 | 46,858.469 | 47,988.812 | 48,023.548 | 44,692.258 | 40,655.88 | 41,287.365 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 550.543 | 934.381 | 1,240.225 | 1,068.016 | 861.619 | 791.158 | 299.93 | 140.618 | 463.854 | 536.73 | 79.816 | 21.238 | 0 | 142 | 329.911 | 614.51 | 81.933 | 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
| 15,251.012 | 15,251.062 | 15,251.072 | 15,251.212 | 15,251.302 | 15,251.402 | 15,237.992 | 14,783.653 | 14,783.653 | 14,752.603 | 14,752.603 | 14,752.603 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.323 | 15,047.993 | 15,048.303 | 15,048.658 | 15,050.213 | 15,050.693 | 15,201.548 | 15,290.868 | 15,291.248 | 15,218.518 | 15,280.358 | 15,280.358 | 15,264.538 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,386.06 | 15,474.06 |
Retained Earnings
| 49,604.689 | 51,121.032 | 53,462.086 | 51,043.317 | 48,091.37 | 45,579.3 | 58,660.898 | 54,437.07 | 46,937.881 | 38,376.378 | 36,475.364 | 30,809.266 | 25,805.152 | 23,878.059 | 22,050.419 | 19,851.219 | 17,841.246 | 16,246.055 | 17,129.49 | 16,738.695 | 15,683.51 | 14,421.198 | 15,686.645 | 15,336.752 | 14,601.8 | 13,608.993 | 14,584.671 | 14,252.481 | 13,531.956 | 13,853.888 | 14,638.146 | 14,539.324 | 13,851.19 | 14,151.67 | 14,640.905 | 14,856.929 | 13,999.934 | 13,841.953 | 14,549.111 | 19,480.77 | 19,743.706 | 19,320.157 | 20,107.328 | 15,750.766 | 15,893.331 | 15,487.592 | 17,192.543 | 16,946.55 | 16,281.208 | 15,173.744 | 17,039.228 | 16,530.799 | 15,679.798 | 14,158.806 | 17,467.405 | 16,472.371 |
Accumulated Other Comprehensive Income/Loss
| 0 | 13,644.281 | 11,491.612 | 9,992.541 | 11,422.907 | 9,815.257 | 7,133.738 | 7,050.679 | 7,636.644 | 7,208.149 | 6,480.764 | 5,854.06 | 5,577.257 | 5,334.887 | 5,356.694 | -550.543 | -934.381 | -1,240.225 | -1,068.016 | -861.619 | -791.158 | -299.93 | -140.618 | -463.854 | -536.73 | -79.816 | -21.238 | 63.407 | -142 | -329.911 | -614.51 | -81.933 | 130.452 | 514.378 | 894.568 | 1,076.298 | 1,362.612 | 984.344 | 1,233.997 | 1,372.921 | 1,011.18 | 730.946 | 940.168 | 970.017 | 794.934 | 894.552 | 2,627.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 27,860.333 | 11,975.57 | 14,378.284 | 14,373.813 | 14,353.64 | 14,415.737 | 14,246.008 | 9,463.117 | 9,299.949 | 9,320.264 | 9,297.946 | 9,297.633 | 8,896.385 | 8,901.119 | 8,124.16 | 13,528.468 | 13,039.389 | 12,721.816 | 11,996.202 | 12,105.665 | 12,143.395 | 12,628.712 | 12,150.685 | 11,736.184 | 12,461.789 | 12,905.86 | 12,735.17 | 12,577.362 | 12,426.061 | 12,179.924 | 11,675.792 | 12,194.665 | 12,267.607 | 12,176.899 | 12,464.718 | 12,460.425 | 12,420.275 | 12,618.305 | 13,184.698 | 8,813.009 | 8,966.366 | 8,963.202 | 8,986.684 | 13,352.158 | 13,248.007 | 13,229.937 | 10,967.544 | 13,328.216 | 13,363.197 | 13,629.203 | 13,112.36 | 13,329.699 | 13,516.67 | 12,648.497 | 12,237.145 | 11,721.308 |
Total Shareholders Equity
| 92,716.034 | 91,991.945 | 94,583.054 | 90,660.883 | 89,119.219 | 85,061.696 | 95,278.636 | 85,734.519 | 78,658.127 | 69,657.394 | 67,006.677 | 60,713.562 | 55,326.117 | 53,161.388 | 50,578.596 | 48,427.01 | 45,927.958 | 44,015.194 | 44,173.015 | 43,891.683 | 42,874.228 | 42,097.903 | 42,885.633 | 42,121.594 | 42,113.802 | 41,565.546 | 42,521.389 | 42,184.118 | 41,249.265 | 41,252.33 | 41,594.296 | 42,014.347 | 41,513.787 | 42,229.007 | 43,386.251 | 43,779.712 | 43,168.881 | 42,830.662 | 44,353.866 | 45,052.76 | 45,107.312 | 44,400.365 | 45,420.24 | 45,459.001 | 45,322.332 | 44,998.141 | 46,173.816 | 45,660.826 | 45,030.465 | 44,189.007 | 45,537.648 | 45,246.558 | 44,582.528 | 42,193.363 | 45,090.61 | 43,667.739 |
Total Equity
| 99,074.752 | 98,213.525 | 100,626.338 | 96,284.493 | 94,918.783 | 90,446.938 | 100,890.301 | 92,658.356 | 85,106.637 | 75,152.379 | 72,286.728 | 65,516.176 | 60,104.682 | 57,811.809 | 55,247.195 | 53,100.558 | 50,489.521 | 48,475.47 | 48,628.553 | 48,351.429 | 47,336.243 | 46,674.666 | 47,503.487 | 46,700.035 | 46,635.217 | 46,196.704 | 47,130.809 | 46,652.457 | 45,568.582 | 45,514.391 | 45,641.596 | 46,120.868 | 45,496.809 | 46,260.476 | 47,497.649 | 47,952.818 | 47,514.692 | 47,073.178 | 48,733.944 | 49,604.472 | 49,712.686 | 48,846.254 | 50,012.804 | 49,935.425 | 49,720.366 | 49,497.701 | 50,666.601 | 50,087.377 | 49,760.125 | 49,030.834 | 50,523.142 | 49,824.827 | 48,919.282 | 46,140.524 | 49,082.731 | 47,578.195 |
Total Liabilities & Shareholders Equity
| 228,209.047 | 229,784.44 | 223,096.366 | 216,005.53 | 215,549.125 | 220,867.507 | 222,516.242 | 218,663.429 | 209,312.15 | 196,830.498 | 182,906.705 | 170,055.253 | 145,706.873 | 135,117.086 | 127,154.566 | 124,710.224 | 118,079.553 | 113,858.672 | 111,548.608 | 110,201.731 | 111,402.314 | 108,022.195 | 103,033.149 | 104,616.428 | 105,243.463 | 102,039.477 | 101,777.216 | 104,235.761 | 101,558.67 | 95,482.818 | 93,632.288 | 96,320.203 | 97,198.286 | 98,241.68 | 100,017.045 | 103,691.867 | 107,613.097 | 102,400.062 | 102,479.034 | 103,459.959 | 101,385.353 | 99,368.811 | 96,987.165 | 99,504.851 | 102,282.762 | 102,100.619 | 97,582.385 | 102,299.737 | 100,865.447 | 100,504.469 | 97,381.611 | 97,813.639 | 96,942.83 | 90,832.782 | 89,738.611 | 88,865.56 |