
TPK Holding Co., Ltd.
TWSE:3673.TW
31.8 (TWD) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2024 Q4 | 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
| 44,597.083 | 42,415.541 | 42,355 | 40,979.769 | 35,977.288 | 33,697.567 | 29,893.652 | 25,625.743 | 24,284.276 | 26,408.318 | 25,735.847 | 30,431.043 | 20,615.121 | 30,658.617 | 28,635.046 | 32,128.373 | 22,603.449 | 27,772.519 | 19,343.076 | 21,461.985 | 17,202.387 | 14,450.844 | 13,238.277 | 16,059.072 | 17,063.897 | 12,785.477 | 16,758.54 | 21,608.576 | 19,402.405 | 22,864.734 | 19,344.19 | 19,498.478 | 20,490.079 | 19,688.449 | 18,022.362 | 15,164.926 | 16,393.296 | 27,223.724 | 28,402.879 | 27,356.058 | 29,539.623 | 25,347.059 | 24,249.769 | 35,207.155 | 38,299.393 | 40,163.854 | 28,453.84 | 25,752.081 | 23,237.949 | 12,366.365 | 13,961.441 | 13,966.007 | 10,382.671 | 14,501.132 | 20,486.218 | 5,250.654 | 5,563.959 |
Short Term Investments
| 4,174.5 | 4,946 | 11,422 | 10,970.047 | 11,390.749 | 18,152.876 | 22,283.496 | 21,224.207 | 10,895.495 | 14,715.622 | 15,847.911 | 9,431.996 | 5,030.157 | 5,793.545 | 7,793.089 | 6,804.349 | 7,907.624 | 5,625.186 | 15,633.991 | 14,803.942 | 8,860.48 | 14,993.837 | 11,323.044 | 7,191.541 | 4,273.233 | 10,150.328 | 7,381.072 | 5,039.328 | 5,536.139 | 2,437.327 | 1,598.341 | 630.907 | 1,386.857 | 1,960.567 | 2,064.933 | 5,221.911 | 16,786.56 | 15,815.29 | 12,420.35 | 14,782.107 | 16,736.884 | 12,168.339 | 13,030.734 | 17,113.716 | 9,259.115 | 6,994.219 | 8,579.799 | 4,065.01 | 3,280.312 | 3,224.714 | 4,154.669 | 2,362.938 | 768.779 | 767.408 | -292.951 | 0 | 0 |
Cash and Short Term Investments
| 48,771.583 | 47,362 | 53,777 | 51,949.816 | 47,368.037 | 51,850.443 | 52,177.148 | 46,849.95 | 35,179.771 | 41,123.94 | 41,583.758 | 39,863.039 | 25,645.278 | 36,452.162 | 36,428.135 | 38,932.722 | 30,511.073 | 33,397.705 | 34,977.067 | 36,265.927 | 26,062.867 | 29,444.681 | 24,561.321 | 23,250.613 | 21,337.13 | 22,935.805 | 24,139.612 | 26,647.904 | 24,938.544 | 25,302.061 | 20,942.531 | 20,129.385 | 21,876.936 | 21,649.016 | 20,087.295 | 20,386.837 | 33,179.856 | 43,039.014 | 40,823.229 | 42,138.165 | 46,276.507 | 37,515.398 | 37,280.503 | 52,320.871 | 47,558.508 | 47,158.073 | 37,033.639 | 29,817.091 | 26,518.261 | 15,591.079 | 18,116.11 | 16,328.945 | 11,151.45 | 15,268.54 | 20,486.218 | 5,250.654 | 5,563.959 |
Net Receivables
| 11,721.234 | 15,836 | 13,947.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,185.458 | 5,776.03 | 11,625.717 | 13,664.482 | 8,005.093 | 0 | 11,079.527 | 12,148.23 | 9,375.557 | 7,478.098 | 18,612.305 | 20,049.996 | 12,085.945 | 11,515.321 | 15,607.025 | 20,389.675 | 14,936.4 | 10,819.858 | 20,157.053 | 15,128.437 | 20,802.285 | 22,198.302 | 29,966.449 | 13,896.133 | 8,704.031 | 8,606.833 | 16,914.086 | 13,797.424 | 10,814.399 | 12,721.826 | 12,012.366 |
Inventory
| 7,262.166 | 6,637.8 | 6,285 | 5,981.276 | 6,594.415 | 6,454.824 | 6,169.617 | 6,797.899 | 9,270.132 | 10,599.322 | 12,170.854 | 9,961.803 | 10,867.848 | 9,707.001 | 8,670.956 | 9,101.296 | 8,425.247 | 6,751.548 | 8,201.145 | 7,393.27 | 8,202.304 | 8,715.365 | 7,043.355 | 8,260.36 | 10,810.362 | 11,441.728 | 6,633.914 | 5,609.314 | 7,297.858 | 7,453.189 | 5,604.29 | 6,583.124 | 7,815.506 | 7,842.502 | 6,597.939 | 8,050.999 | 8,737.305 | 11,309.921 | 8,808.851 | 8,873.756 | 7,179.669 | 7,986.184 | 7,607.206 | 7,153.276 | 8,431.379 | 12,616.776 | 9,262.155 | 14,037.347 | 14,087.188 | 14,741.099 | 8,523.79 | 12,129.62 | 11,868.453 | 11,647.125 | 7,684.927 | 6,125.639 | 3,055.873 |
Other Current Assets
| 1,204.318 | 2,235.112 | 2,608.386 | 1,006.684 | 915.127 | 791.474 | 705.339 | 698.185 | 815.648 | 388.397 | 253.206 | 248.369 | 233.761 | 269.827 | 222.45 | 187.648 | 177.725 | 102.91 | 122.119 | 143.767 | 122.803 | 211.508 | 201.964 | 175.6 | 181.171 | 318.005 | 921.417 | 796.158 | 817.958 | 941.672 | 1,076.006 | 131.588 | 109.095 | 224.056 | 401.675 | 4,272.657 | 504.223 | 347.568 | 12,556.56 | 3,967.646 | 13,981.958 | 224.552 | 4,111.851 | 3,444.715 | 4,290.126 | 4,107.472 | 1,403.792 | 145.853 | 2,843.055 | 2,222.577 | 2,373.386 | 2,541.031 | 2,478.139 | 2,372.55 | 2,258.942 | 1,883.198 | 1,654.775 |
Total Current Assets
| 68,959.301 | 72,070.912 | 77,756 | 72,022.966 | 66,987.824 | 73,030.146 | 70,827.047 | 68,014.029 | 59,833.165 | 70,666.553 | 68,432.195 | 68,793.914 | 52,715.802 | 60,975.429 | 59,154.86 | 65,395.338 | 54,113.215 | 59,981.834 | 56,534.556 | 61,662.045 | 51,661.338 | 61,184.477 | 46,352.998 | 47,948.842 | 45,539.413 | 48,779.287 | 38,880.401 | 38,829.406 | 44,680.077 | 47,361.404 | 35,627.92 | 37,491.19 | 40,881.064 | 41,863.804 | 36,462.466 | 39,275.854 | 61,033.689 | 74,746.499 | 66,120.77 | 66,494.888 | 74,647.542 | 66,115.809 | 63,935.96 | 73,738.72 | 79,537.725 | 75,202.409 | 67,338.984 | 66,198.514 | 73,414.953 | 46,450.888 | 37,717.317 | 39,606.429 | 42,412.128 | 43,085.639 | 41,244.486 | 25,981.317 | 22,286.973 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,318.595 | 10,179 | 11,102 | 14,924.691 | 14,909.269 | 18,648.724 | 18,854.777 | 20,795.8 | 21,556.231 | 23,119.083 | 21,348.972 | 21,492.798 | 22,834.935 | 23,908.329 | 24,691.16 | 24,694.95 | 23,900.365 | 25,249.756 | 26,587.034 | 27,064.097 | 28,267.58 | 31,736.789 | 33,021.455 | 33,924.57 | 33,237.605 | 33,925.849 | 31,234.319 | 30,876.541 | 32,994.649 | 35,185.752 | 37,275.158 | 35,996.299 | 40,744.104 | 41,197.208 | 43,870.677 | 45,607.979 | 48,030.343 | 48,874.708 | 61,593.71 | 61,737.551 | 63,611.168 | 59,068.632 | 56,254.242 | 56,410.905 | 54,838.929 | 53,683.608 | 51,541.739 | 48,584.439 | 50,614.58 | 47,967.027 | 45,442.792 | 43,994.158 | 43,760.206 | 39,321.557 | 30,913.734 | 22,529.395 | 17,972.77 |
Goodwill
| 54.504 | 8.346 | 8.546 | 8.427 | 8.086 | 8.492 | 8.201 | 8.02 | 8.088 | 8.388 | 7.827 | 7.538 | 7.29 | 7.335 | 7.337 | 7.515 | 7.719 | 31.898 | 32.131 | 32.403 | 32.292 | 32.768 | 32.786 | 32.676 | 32.628 | 32.541 | 32.511 | 31.891 | 32.191 | 32.42 | 32.493 | 32.452 | 33.33 | 32.923 | 33.342 | 33.3 | 33.593 | 33.614 | 685.908 | 695.422 | 702.992 | 737.958 | 724.833 | 739.14 | 723.414 | 719.356 | 728.22 | 723.99 | 759.901 | 725.631 | 740.121 | 698.327 | 716.43 | 670.043 | 631.463 | 622.407 | 616.691 |
Intangible Assets
| 23.531 | 17.572 | 21.637 | 70.975 | 80.17 | 88.784 | 81.889 | 88.414 | 95.587 | 104.974 | 105.95 | 60.117 | 58.645 | 52.72 | 57.073 | 59.045 | 62.449 | 60.224 | 63.16 | 59.017 | 63.542 | 66.161 | 68.657 | 72.456 | 78.597 | 42.046 | 47.209 | 56.458 | 60.181 | 69.303 | 77.83 | 82.655 | 95.821 | 99.685 | 107.111 | 123.499 | 143.523 | 142.115 | 353.291 | 387.145 | 426.67 | 423.021 | 418.611 | 459.873 | 461.076 | 526.165 | 527.149 | 555.308 | 2,561.824 | 1,343.137 | 1,402.767 | 1,409.06 | 1,477.753 | 1,551.155 | 1,173.741 | 1,006.767 | 674.159 |
Goodwill and Intangible Assets
| 78.035 | 25.918 | 30.183 | 79.402 | 88.256 | 97.276 | 90.09 | 96.434 | 103.675 | 113.362 | 113.777 | 67.655 | 65.935 | 60.055 | 64.41 | 66.56 | 70.168 | 92.122 | 95.291 | 91.42 | 95.834 | 98.929 | 101.443 | 105.132 | 111.225 | 74.587 | 79.72 | 88.349 | 92.372 | 101.723 | 110.323 | 115.107 | 129.151 | 132.608 | 140.453 | 156.799 | 177.116 | 175.729 | 1,039.199 | 1,082.567 | 1,129.662 | 1,160.979 | 1,143.444 | 1,199.013 | 1,184.49 | 1,245.521 | 1,255.369 | 1,279.298 | 3,321.725 | 2,068.768 | 2,142.888 | 2,107.387 | 2,194.183 | 2,221.198 | 1,805.204 | 1,629.174 | 1,290.85 |
Long Term Investments
| -2,554.987 | 0 | 8,928.957 | 4,864.086 | 4,639.29 | -17,205.055 | -21,332.532 | -20,238.062 | -10,163.493 | -13,953.086 | -15,137.05 | -8,825.245 | -4,444.636 | -5,270.44 | -7,327.17 | -6,396.245 | -7,529.735 | -5,316.141 | -15,579.782 | -14,746.816 | -8,782.725 | 3,045.436 | 2,556.864 | -7,141.541 | -4,114.301 | -9,892.07 | -7,123.045 | -4,786.106 | -5,280.594 | -2,180.009 | -1,340.456 | -373.331 | -1,041.022 | -1,413.324 | -1,561.7 | -4,846.373 | -16,460.165 | -15,171.915 | -11,205.352 | -13,636.27 | -15,574.906 | -10,977.994 | -11,794.968 | -15,591.959 | -7,576.875 | -3,887.941 | -5,213.278 | -192.707 | 340.927 | 414.282 | -351.731 | 1,537.772 | 3,351.175 | 4,907.171 | 4,876.205 | 269.446 | 303.457 |
Tax Assets
| 1,277.524 | 0 | 979.541 | 1,103.806 | 1,081.616 | 1,179.647 | 1,099.794 | 1,125.797 | 1,032.215 | 1,018.65 | 1,100.284 | 1,124.07 | 1,240.524 | 1,886.33 | 1,929.154 | 1,888.782 | 1,904.04 | 2,081.956 | 2,085.004 | 2,296.298 | 2,422.152 | 2,453.748 | 2,720.542 | 2,414.415 | 2,455.497 | 2,559.97 | 2,589.597 | 1,913.211 | 1,979.654 | 2,058.759 | 1,946.431 | 2,002.51 | 2,043.945 | 2,303.373 | 2,335.098 | 2,201.958 | 2,015.039 | 1,764.744 | 2,231.654 | 1,862.066 | 1,620.865 | 1,643.163 | 1,401.895 | 1,066.627 | 895.655 | 769.384 | 748.462 | 664.406 | 3,660.544 | 101.239 | 125.811 | 114.011 | 143.863 | 109.452 | 63.648 | 40.353 | 67.182 |
Other Non-Current Assets
| 8,104.494 | 9,929.022 | 0.319 | 90.113 | 117.072 | 20,061.856 | 24,162.602 | 21,563.397 | 11,238.483 | 15,044.38 | 17,698.444 | 11,255.098 | 5,372.87 | 6,123.377 | 8,162.452 | 8,668.241 | 11,162.975 | 8,621.046 | 18,552.542 | 17,829.128 | 11,828.938 | 0.452 | 0.482 | 9,076.45 | 6,738.166 | 13,330.292 | 12,364.837 | 8,123.305 | 8,512.154 | 5,163.905 | 4,410.237 | 5,435.822 | 4,926.145 | 5,872.768 | 6,268.078 | 9,219.769 | 20,431.702 | 20,724.881 | 20,099.656 | 24,239.239 | 27,288.392 | 27,895.058 | 29,047.621 | 32,003.784 | 22,321.159 | 18,030.112 | 18,766.327 | 11,858.434 | 1.868 | 3,625.205 | 4,568.655 | 2,530.124 | 1,091.818 | 1,124.947 | 35.392 | 13.964 | 8.096 |
Total Non-Current Assets
| 20,223.661 | 20,133.94 | 21,041 | 21,062.098 | 20,835.503 | 22,782.448 | 22,874.731 | 23,343.366 | 23,767.111 | 25,342.389 | 25,124.427 | 25,114.376 | 25,069.628 | 26,707.651 | 27,520.006 | 28,922.288 | 29,507.813 | 30,728.739 | 31,740.089 | 32,534.127 | 33,831.779 | 37,335.354 | 38,400.786 | 38,379.026 | 38,428.192 | 39,998.628 | 39,145.428 | 36,215.3 | 38,298.235 | 40,330.13 | 42,401.693 | 43,176.407 | 46,802.323 | 48,092.633 | 51,052.606 | 52,340.132 | 54,194.035 | 56,368.147 | 73,758.867 | 75,285.153 | 78,075.181 | 78,789.838 | 76,052.234 | 75,088.37 | 71,663.358 | 69,840.684 | 67,098.619 | 62,193.87 | 57,939.644 | 54,176.521 | 51,928.415 | 50,283.452 | 50,541.245 | 47,684.325 | 37,694.183 | 24,482.332 | 19,642.355 |
Total Assets
| 89,182.962 | 92,204.852 | 98,797 | 93,085.064 | 87,823.327 | 95,812.594 | 93,701.778 | 91,357.395 | 83,600.276 | 96,008.942 | 93,556.622 | 93,908.29 | 77,785.43 | 87,683.08 | 86,674.866 | 94,317.626 | 83,621.028 | 90,710.573 | 88,274.645 | 94,196.172 | 85,493.117 | 98,519.831 | 84,753.784 | 86,327.868 | 83,967.605 | 88,777.915 | 78,025.829 | 75,044.706 | 82,978.312 | 87,691.534 | 78,029.613 | 80,667.597 | 87,683.387 | 89,956.437 | 87,515.072 | 91,615.986 | 115,227.724 | 131,114.646 | 139,879.637 | 141,780.041 | 152,722.723 | 144,905.647 | 139,988.194 | 148,827.09 | 151,201.083 | 145,043.093 | 134,437.603 | 128,392.384 | 131,354.597 | 100,627.409 | 89,645.732 | 89,889.881 | 92,953.373 | 90,769.964 | 78,938.669 | 50,463.649 | 41,929.328 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,086.09 | 9,688.217 | 10,447.812 | 7,823.934 | 10,109.486 | 9,345.156 | 7,175.655 | 8,047.508 | 9,393.716 | 12,432.976 | 11,977.443 | 12,490.576 | 13,524.761 | 12,424.87 | 12,402.42 | 14,498.334 | 14,443.161 | 14,164.627 | 14,490.006 | 15,110.34 | 18,327.59 | 22,428.943 | 14,629.63 | 15,183.903 | 19,418.432 | 21,238.834 | 11,674.605 | 8,859.63 | 18,513.499 | 17,267.907 | 10,344.105 | 10,356.939 | 12,124.735 | 12,189.822 | 8,175.169 | 9,517.396 | 14,807.325 | 20,572.635 | 13,518.644 | 16,089.456 | 20,375.238 | 18,417.215 | 15,380.258 | 12,161.102 | 20,475.069 | 18,996.969 | 18,905.047 | 26,110.689 | 32,368.809 | 23,590.329 | 16,411.871 | 21,531.317 | 26,092.03 | 23,798.615 | 20,467.74 | 16,738.392 | 13,924.032 |
Short Term Debt
| 12,736.613 | 16,554.561 | 23,269.547 | 23,426.904 | 15,521.034 | 17,309.383 | 20,339.48 | 19,156.611 | 12,828.266 | 15,105.135 | 15,999.694 | 17,304.899 | 6,948.161 | 18,159.999 | 15,100.363 | 21,634.31 | 7,308.071 | 18,782.099 | 18,184.165 | 22,741.454 | 9,395.349 | 16,637.908 | 10,741.675 | 11,262.893 | 8,031.557 | 12,419.943 | 11,676.96 | 17,653.424 | 14,080.907 | 14,449.232 | 20,103.68 | 25,042.031 | 30,534.356 | 32,960.985 | 33,975.78 | 33,783.146 | 46,888.94 | 54,723.552 | 53,604.529 | 62,725.598 | 65,416.329 | 53,222.414 | 49,150.474 | 61,206.083 | 54,106.058 | 49,597.653 | 33,963.666 | 14,997.286 | 9,981.445 | 8,911.807 | 5,689.962 | 4,923.511 | 4,076.418 | 3,836.966 | 3,753.245 | 4,336.745 | 3,411.415 |
Tax Payables
| 304.65 | 385.705 | 296.206 | 832.769 | 227.167 | 457.763 | 388.737 | 480.539 | 334.157 | 354.133 | 269.433 | 185.818 | 67.75 | 120.356 | 81.231 | 52.519 | 31.846 | 104.457 | 73.997 | 42.902 | 60.427 | 97.158 | 57.491 | 24.351 | 128.734 | 289.986 | 265.085 | 345.504 | 372.887 | 271.466 | 201.669 | 318.774 | 333.562 | 342.288 | 43.737 | 165.771 | 94.487 | 1,098.883 | 225.039 | 231.959 | 175.253 | 268.404 | 285.337 | 266.426 | 557.335 | 765.519 | 1,313.165 | 2,646.678 | 2,751.266 | 773.255 | 788.157 | 707.194 | 563.375 | 645.228 | 588.574 | 584.524 | 431.306 |
Deferred Revenue
| 0 | 0 | -10,447.812 | -7,824 | 227.167 | 5,798.816 | 6,374.358 | 0 | 0 | 0 | 0 | 0 | 5,267.64 | 5,172.979 | 5,676.323 | 6,284.34 | 6,813.293 | 6,028.899 | 5,385.92 | 5,500.886 | 5,665.334 | 5,882.651 | 6,002.62 | 5,510.628 | 6,723.929 | 8,335.635 | 8,366.751 | 5,207.096 | 6,626.354 | 5,958.624 | 5,342.149 | 6,579.906 | 5,458.742 | 5,330.644 | 5,735.85 | 5,806.959 | 6,566.289 | 8,893.731 | 8,208.153 | 7,674.394 | 9,311.61 | 10,869.339 | 13,900.97 | 10,869.153 | 12,265.772 | 11,217.359 | 20,813.265 | 14,023.285 | 15,151.391 | 12,062.387 | 16,282.683 | 11,287.813 | 12,711.609 | 11,578.946 | 11,072.863 | 6,845.827 | 5,773.015 |
Other Current Liabilities
| 7,355.067 | 5,825.376 | 6,453.435 | 5,782.046 | 4,680.317 | 6,821.719 | 7,453.265 | 6,246.99 | 6,066.548 | 7,071.914 | 6,975.176 | 6,421.319 | 5,424.175 | 5,134.025 | 5,723.013 | 6,756.682 | 7,251.505 | 6,182.681 | 5,439.544 | 5,611.37 | 5,751.609 | 5,944.206 | 6,117.09 | 5,621.751 | 6,790.003 | 8,203.633 | 8,226.049 | 5,571.328 | 701.852 | 6,236.601 | 5,678.146 | 6,861.672 | 5,479.224 | 6,085.035 | 5,848.668 | 5,872.15 | 6,626.453 | 7,924.928 | 8,213.955 | 7,614.902 | 9,338.779 | 10,921.454 | 13,876.331 | 11,351.053 | 11,860.426 | 11,364.033 | 19,671.836 | 11,793.526 | 15,274.418 | 14,225.518 | 18,310.353 | 12,874.225 | 13,582.583 | 14,430.172 | 11,027.085 | 6,895.31 | 5,674.393 |
Total Current Liabilities
| 29,482.42 | 32,453.859 | 40,467 | 37,865.653 | 30,538.004 | 33,934.021 | 35,357.137 | 33,931.648 | 28,622.687 | 34,964.158 | 35,221.746 | 36,402.612 | 25,964.847 | 35,839.25 | 33,307.027 | 42,941.845 | 29,034.583 | 39,233.864 | 38,187.712 | 43,506.066 | 33,534.975 | 45,108.215 | 31,545.886 | 32,092.898 | 34,368.726 | 42,152.396 | 31,842.699 | 32,429.886 | 33,669.145 | 38,225.206 | 36,327.6 | 42,579.416 | 48,471.877 | 51,578.13 | 48,043.354 | 49,338.463 | 68,417.205 | 84,319.998 | 75,562.167 | 86,661.915 | 95,305.599 | 82,829.487 | 78,692.4 | 84,984.664 | 86,998.888 | 80,724.174 | 73,853.714 | 55,548.179 | 60,375.938 | 47,500.909 | 41,200.343 | 40,036.247 | 44,314.406 | 42,710.981 | 35,836.644 | 28,554.971 | 23,441.146 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,634.287 | 17,714.433 | 16,020.845 | 13,877.151 | 18,088.293 | 20,137.574 | 18,055.105 | 17,518.383 | 14,791.615 | 19,354.039 | 19,334.819 | 18,561.098 | 13,683.053 | 13,279.586 | 14,166.414 | 11,870.814 | 14,554.018 | 12,039.274 | 10,760.508 | 11,029.542 | 12,219.124 | 12,393.825 | 12,277.464 | 13,650.544 | 9,227.367 | 6,971.625 | 6,813.113 | 3,741.792 | 9,738.984 | 10,278.865 | 10,450.459 | 7,452.513 | 7,696.959 | 7,682.103 | 8,430.48 | 8,975.145 | 12,679.134 | 13,583.319 | 13,520.155 | 7,011.218 | 7,939.431 | 14,405.932 | 14,188.773 | 14,378.942 | 15,787.872 | 14,832.415 | 11,629.993 | 20,534.229 | 24,654.967 | 19,631.425 | 18,001.821 | 18,324.151 | 19,145.141 | 20,222.015 | 20,338.694 | 4,170.828 | 3,604.535 |
Deferred Revenue Non-Current
| 0 | 0 | -2,302.687 | 2,534.797 | 2,477.132 | 1.068 | 1.166 | 0 | 0 | 0 | 0 | 0 | 3.781 | 4.904 | 5.009 | 5.113 | 5.184 | 6.009 | 6.125 | 6.234 | 6.304 | 11.62 | 11.684 | 11.768 | 11.87 | 13.51 | 13.619 | 13.733 | 13.862 | 11.196 | 11.333 | 11.463 | 11.589 | 12.653 | 12.772 | 12.938 | 13.011 | 21.62 | 21.695 | 33.495 | 33.543 | 38.392 | 39.044 | 47.237 | 46.273 | 49.048 | 49.485 | 81.861 | 12.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,578.85 | 2,520.517 | 2,174.668 | 2,098.94 | 2,087.696 | 2,703.36 | 2,571.323 | 2,488.212 | 2,490.187 | 2,602.395 | 2,357.222 | 2,247.936 | 2,404.864 | 2,874.544 | 2,861.103 | 2,890.788 | 2,796.329 | 2,843.398 | 2,831.232 | 2,847.918 | 2,780.286 | 2,921.328 | 2,919.099 | 2,826.274 | 2,768.936 | 2,725.189 | 2,654.839 | 2,226.084 | 2,220.373 | 2,235.013 | 1,968.209 | 1,968.327 | 2,087.541 | 2,336.836 | 2,404.742 | 2,397.257 | 2,583.081 | 2,462.362 | 3,131.37 | 3,258.662 | 3,295.993 | 3,322.743 | 3,389.288 | 3,453.025 | 3,474.077 | 3,467.6 | 3,528.505 | 3,445.881 | 6.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 122.34 | 158.087 | -4,688.513 | 145.479 | 162.64 | 232.495 | 257.948 | 280.972 | 323.96 | 402.356 | 339.094 | 334.851 | 343.197 | 374.222 | 409.615 | 452.932 | 425.433 | 444.138 | 394.895 | 347.864 | 783.718 | 634.491 | 700.673 | 297.245 | 337.127 | 155.947 | 150.571 | 177.291 | 6,404.001 | 151.737 | 148.319 | 7.479 | 3.222 | 3.253 | 5.944 | 2,405.825 | 2,591.796 | 2,471.184 | 3,141.092 | 3,260.854 | 3,292.766 | 3,317.776 | 3,384.348 | 3,441.185 | 3,491.206 | 3,490.812 | 3,613.609 | 3,451.633 | 89.316 | 108.264 | 120.171 | 109.853 | 131.265 | 201.431 | 133.415 | 134.325 | 90.689 |
Total Non-Current Liabilities
| 19,335.477 | 20,393.037 | 13,507 | 16,121.57 | 20,338.629 | 23,074.497 | 20,885.542 | 20,287.567 | 17,605.762 | 22,358.79 | 22,031.135 | 21,143.885 | 16,434.895 | 16,533.256 | 17,442.141 | 15,219.647 | 17,780.964 | 15,332.819 | 13,992.76 | 14,231.558 | 15,789.432 | 15,961.264 | 15,908.92 | 16,785.831 | 12,357.17 | 9,879.781 | 9,645.761 | 6,172.633 | 12,138.548 | 12,688.007 | 12,589.653 | 9,451.245 | 9,799.311 | 10,047.498 | 10,866.71 | 11,393.908 | 15,283.941 | 16,076.123 | 16,682.942 | 10,305.567 | 11,265.74 | 17,762.1 | 17,612.165 | 17,867.364 | 19,325.351 | 18,372.275 | 15,293.087 | 24,067.723 | 24,763.492 | 19,739.689 | 18,121.992 | 18,434.004 | 19,276.406 | 20,423.446 | 20,472.109 | 4,305.153 | 3,695.224 |
Total Liabilities
| 48,817.897 | 52,846.896 | 53,974 | 53,987.223 | 50,876.633 | 57,008.518 | 56,242.679 | 54,219.215 | 46,228.449 | 57,322.948 | 57,252.881 | 57,546.497 | 42,399.742 | 52,372.506 | 50,749.168 | 58,161.492 | 46,815.547 | 54,566.683 | 52,180.472 | 57,737.624 | 49,324.407 | 61,069.479 | 47,454.806 | 48,878.729 | 46,725.896 | 52,032.177 | 41,488.46 | 38,602.519 | 45,807.693 | 50,913.213 | 48,917.253 | 52,030.661 | 58,271.188 | 61,625.628 | 58,910.064 | 60,732.371 | 83,701.146 | 100,396.121 | 92,245.109 | 96,967.482 | 106,571.339 | 100,591.587 | 96,304.565 | 102,852.028 | 106,324.239 | 99,096.449 | 89,146.801 | 79,615.902 | 85,139.43 | 67,240.598 | 59,322.335 | 58,470.251 | 63,590.812 | 63,134.427 | 56,308.753 | 32,860.124 | 27,136.37 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.452 | 0 | 139.863 | 412.809 | 0 | 107.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,066.638 | 4,066.638 | 4,067 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.638 | 4,066.338 | 3,466.338 | 3,466.338 | 3,466.338 | 3,466.338 | 3,466.338 | 3,466.338 | 3,516.318 | 3,516.318 | 3,516.038 | 3,313.868 | 3,312.948 | 3,311.358 | 3,307.358 | 3,295.347 | 3,292.887 | 3,291.017 | 3,286.008 | 3,271.802 | 3,271.352 | 3,093.572 | 3,091.312 | 2,352.709 | 2,352.709 | 2,352.709 | 2,352.709 | 2,240.675 | 2,240.675 |
Retained Earnings
| -3,491.364 | 5,195 | 4,995 | -1,168.832 | -1,281.543 | -1,291.711 | -1,363.843 | 933.457 | 831.664 | 809.703 | 586.909 | 1,433.696 | 1,198.477 | 1,022.726 | 1,248.05 | 915.956 | 304.01 | 62.225 | -380.457 | -669.404 | -709.071 | -616.09 | -844.57 | -809.324 | -833.561 | -1,027.34 | -1,217.997 | 468.238 | 573.819 | -14.621 | -884.81 | -2,156.659 | -2,772.489 | -3,067.497 | -3,751.28 | -1,239.195 | -1,161.66 | -2,184.521 | 17,205.629 | 17,989.391 | 22,956.225 | 22,887.045 | 23,127.926 | 24,451.741 | 21,102.72 | 22,708.966 | 21,695.504 | 26,902.314 | 23,131.536 | 17,998.118 | 15,151.28 | 18,614.357 | 16,404.78 | 14,905.18 | 10,985.83 | 7,977.233 | 5,457.028 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 10,204.239 | 9,855.595 | 7,794.771 | 9,625.607 | 8,350.031 | 5,716.46 | 6,078.28 | 9,164.648 | 7,012.6 | 6,360.811 | 5,655.006 | 5,760.277 | 6,175.508 | 6,744.151 | 856.899 | 438.614 | 958.364 | 1,630.615 | 1,380.444 | 2,570.392 | 2,650.741 | 2,391.74 | 2,265.358 | 2,039.448 | 1,979.86 | 485.192 | 1,226.002 | 1,781.054 | 1,869.07 | 1,779.428 | 3,232.79 | 2,535.859 | 3,264.911 | 3,238.061 | 3,746.515 | 3,653.414 | 1,181.984 | 1,785.248 | 2,224.754 | 654.201 | -50.452 | 711.354 | -139.863 | -412.809 | 113.399 | -107.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 39,547.791 | 30,096.362 | 26,347.597 | 20,262.45 | 26,072.722 | 26,072.722 | 34,425.409 | 26,072.722 | 28,231.125 | 24,312.125 | 31,330.456 | 24,312.125 | 29,969.787 | 24,312.125 | 24,312.125 | 31,058.932 | 24,312.125 | 26,075.378 | 26,072.722 | 26,072.722 | 26,072.722 | 26,071.435 | 24,890.899 | 24,890.899 | 24,890.899 | 24,890.899 | 28,112.699 | 28,096.598 | 28,073.65 | 27,738.452 | 26,278.035 | 21,359.858 | 28,478.914 | 21,210.349 | 28,375.746 | 28,244.022 | 28,748.828 | 29,004.611 | 26,481.855 | 22,691.379 | 23,016.938 | 17,439.76 | 16,608.248 | 17,266.117 | 19,715.028 | 19,261.842 | 19,702.312 | 17,897.19 | 19,710.153 | 11,631.119 | 11,859.408 | 10,339.46 | 10,778.054 | 10,180.825 | 9,065.544 | 7,385.617 | 7,095.255 |
Total Shareholders Equity
| 40,123.065 | 39,358 | 40,006 | 38,826.123 | 36,652.588 | 38,475.912 | 37,128.204 | 36,791.933 | 37,051.96 | 38,358.845 | 35,984.003 | 36,175.926 | 35,234.902 | 35,164.422 | 35,804.977 | 36,041.526 | 36,679.831 | 36,019.761 | 36,094.173 | 36,458.548 | 36,168.71 | 37,450.352 | 37,298.978 | 37,047.675 | 36,891.602 | 36,459.027 | 36,187.661 | 36,124.252 | 36,947.695 | 36,578.809 | 28,859.563 | 28,401.452 | 29,172.763 | 28,097.536 | 28,090.804 | 30,471.165 | 31,103.486 | 30,336.408 | 47,203.522 | 43,994.638 | 45,333.397 | 43,638.163 | 43,093.984 | 45,013.205 | 43,970.772 | 45,261.825 | 44,683.824 | 48,071.306 | 45,577.207 | 32,722.809 | 30,102 | 31,306.526 | 29,222.439 | 27,438.714 | 22,404.083 | 17,603.525 | 14,792.958 |
Total Equity
| 40,365.065 | 39,358 | 40,280.978 | 39,097.841 | 36,946.694 | 38,804.076 | 37,459.099 | 37,138.18 | 37,371.827 | 38,685.994 | 36,303.741 | 36,361.793 | 35,385.688 | 35,310.574 | 35,925.698 | 36,156.134 | 36,805.481 | 36,143.89 | 36,094.173 | 36,458.548 | 36,168.71 | 37,450.352 | 37,298.978 | 37,449.139 | 37,241.709 | 36,745.738 | 36,537.369 | 36,442.187 | 37,170.619 | 36,778.321 | 29,112.36 | 28,636.936 | 29,412.199 | 28,330.809 | 28,605.008 | 30,883.615 | 31,526.578 | 30,718.525 | 47,634.528 | 44,812.559 | 46,151.384 | 44,314.06 | 43,683.629 | 45,975.062 | 44,876.844 | 45,946.644 | 45,290.802 | 48,776.482 | 46,215.167 | 33,386.811 | 30,323.397 | 31,419.63 | 29,362.561 | 27,635.537 | 22,629.916 | 17,603.525 | 14,792.958 |
Total Liabilities & Shareholders Equity
| 89,182.962 | 92,204.852 | 98,797.046 | 93,085.064 | 87,823.327 | 95,812.594 | 93,701.778 | 91,357.395 | 83,600.276 | 96,008.942 | 93,556.622 | 93,908.29 | 77,785.43 | 87,683.08 | 86,674.866 | 94,317.626 | 83,621.028 | 90,710.573 | 88,274.645 | 94,196.172 | 85,493.117 | 98,519.831 | 84,753.784 | 86,327.868 | 83,967.605 | 88,777.915 | 78,025.829 | 75,044.706 | 82,978.312 | 87,691.534 | 78,029.613 | 80,667.597 | 87,683.387 | 89,956.437 | 87,515.072 | 91,615.986 | 115,227.724 | 131,114.646 | 139,879.637 | 141,780.041 | 152,722.723 | 144,905.647 | 139,988.194 | 148,827.09 | 151,201.083 | 145,043.093 | 134,437.603 | 128,392.384 | 131,354.597 | 100,627.409 | 89,645.732 | 89,889.881 | 92,953.373 | 90,769.964 | 78,938.669 | 50,463.649 | 41,929.328 |