Taiwan FamilyMart Co., Ltd.
TPEx:5903.TWO
184.5 (TWD) • At close November 20, 2023
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
| 8,315.351 | 7,174.533 | 6,478.343 | 7,003.001 | 6,857.676 | 4,801.114 | 6,812.614 | 5,670.839 | 8,712.215 | 6,442.773 | 7,239.83 | 6,767.916 | 6,959.074 | 9,041.447 | 9,296.729 | 9,534.147 | 11,986.189 | 9,692.398 | 8,919.976 | 12,590.289 | 9,776.522 | 8,447.353 | 9,832.372 | 11,190.573 | 10,377.768 | 8,545.569 | 7,967.119 | 7,249.908 | 5,616.413 | 5,855.611 | 6,431.382 | 5,731.733 | 7,290.171 | 5,959.448 | 5,595.381 | 7,461.878 | 8,648.565 | 6,973.092 | 5,630.711 | 7,498.604 | 6,620.944 | 5,760.585 | 4,761.296 | 5,030.522 | 5,557.417 | 4,730.25 | 4,467.987 | 4,727.996 | 5,076.472 | 3,961.945 | 4,830.417 | 4,024.032 | 3,937.444 | 4,079.912 | 4,331.381 |
| Short Term Investments
| 897.782 | 814.005 | 955.414 | 1,018.638 | 758 | 563 | 594.36 | 515.24 | 347.52 | 291.74 | 294.28 | 490.64 | 1,492.86 | 1,492.34 | 1,487.72 | 1,484.88 | 1,502.312 | 914.798 | 896.515 | 972.503 | 19.229 | 19.067 | 18.058 | 319.959 | 19.782 | 19.988 | 19.535 | 19.376 | 18.883 | 18.442 | 19.179 | 19.258 | 19.803 | 20.323 | 20.198 | 20.8 | 20.021 | -2,694.195 | -2,708.08 | -1,526.988 | -1,564.32 | -1,572.75 | -1,604.898 | -492.719 | 76.92 | 81.277 | 61.481 | 140.796 | 20.005 | 149.43 | 132.092 | 1,291.952 | 1,288.945 | 128.314 | 188.146 |
| Cash and Short Term Investments
| 9,213.133 | 7,988.538 | 7,433.757 | 8,021.639 | 7,615.676 | 5,364.114 | 7,406.974 | 6,186.079 | 9,059.735 | 6,734.513 | 7,534.11 | 7,258.556 | 8,451.934 | 10,533.787 | 10,784.449 | 11,019.027 | 13,488.501 | 10,607.196 | 9,816.491 | 13,562.792 | 9,795.751 | 8,466.42 | 9,850.43 | 11,510.532 | 10,397.55 | 8,565.557 | 7,986.654 | 7,269.284 | 5,635.296 | 5,874.053 | 6,450.561 | 5,750.991 | 7,309.974 | 5,979.771 | 5,615.579 | 7,482.678 | 8,668.586 | 6,973.092 | 5,630.711 | 7,498.604 | 6,620.944 | 5,760.585 | 4,761.296 | 5,030.522 | 5,634.337 | 4,811.527 | 4,529.468 | 4,868.792 | 5,096.477 | 4,111.375 | 4,962.509 | 5,315.984 | 5,226.389 | 4,208.226 | 4,519.527 |
| Net Receivables
| 2,956.097 | 3,332.058 | 3,780.648 | 3,446.16 | 3,051.639 | 2,804.197 | 4,077.013 | 3,410.832 | 3,238.785 | 2,784.237 | 3,248.385 | 2,878.609 | 2,594.991 | 2,366.779 | 2,717.604 | 2,640.239 | 2,494.853 | 2,089.486 | 2,498.665 | 2,877.254 | 2,330.646 | 2,232.321 | 3,996.854 | 2,140.767 | 1,890.894 | 1,725.927 | 2,041.404 | 1,862.395 | 2,433.268 | 1,443.084 | 1,928.789 | 1,649.407 | 1,619.324 | 1,381.594 | 1,740.059 | 1,674.016 | 1,545.338 | 1,297.866 | 1,720.563 | 1,668.563 | 1,586.809 | 1,214.249 | 1,562.507 | 1,579.804 | 1,462.66 | 1,285.696 | 1,539.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,587.307 |
| Inventory
| 5,423.601 | 6,107.21 | 7,238.216 | 5,558.46 | 5,624.247 | 6,155.444 | 6,777.647 | 4,821.647 | 4,737.2 | 5,098.035 | 6,240.74 | 4,838.45 | 4,431.752 | 4,619.351 | 5,434.055 | 4,496.514 | 4,461.777 | 4,828.323 | 5,603.778 | 3,837.6 | 3,980.566 | 4,662.115 | 4,111.962 | 4,261.772 | 5,185.821 | 3,563.726 | 4,230.97 | 3,405.802 | 4,514.071 | 2,989.743 | 3,453.579 | 2,862.388 | 2,754.78 | 2,899.944 | 3,873.864 | 2,904.563 | 2,615.067 | 2,660.071 | 3,159.337 | 2,662.174 | 2,588.292 | 2,537.187 | 2,766.042 | 2,843.743 | 2,348.352 | 2,548.682 | 2,709.099 | 2,849.246 | 2,677.441 | 2,810.54 | 2,655.053 | 2,485.991 | 2,311.89 | 2,442.616 | 2,803.608 |
| Other Current Assets
| 876.128 | 273.436 | 391.308 | 350.777 | 249.537 | 269.076 | 288.668 | 174.576 | 251.491 | 78.174 | 111.04 | 92.667 | 78.233 | 95.442 | 96.325 | 140.938 | 84.164 | 79.495 | 64.601 | 73.318 | 1,321.585 | 1,129.979 | 460.895 | 112.925 | 128.214 | 200.41 | 157.098 | 157.823 | 134.815 | 170.113 | 218.063 | 168.708 | 91.424 | 84.986 | 119.75 | 120.015 | 137.49 | 192.15 | 152.153 | 85.748 | 116.348 | 200.239 | 211.388 | 200.389 | 177.369 | 182.552 | 0.718 | 1,885.349 | 1,606.596 | 1,446.073 | 1,435.189 | 1,733.46 | 1,464.683 | 1,388.945 | 21.949 |
| Total Current Assets
| 18,468.959 | 17,701.242 | 18,843.929 | 17,377.036 | 16,541.099 | 14,592.831 | 18,550.302 | 14,593.134 | 17,287.211 | 14,694.959 | 17,134.275 | 15,068.282 | 15,556.91 | 17,615.359 | 19,032.433 | 18,296.718 | 20,529.295 | 17,604.5 | 17,983.535 | 20,350.964 | 17,428.548 | 16,490.835 | 18,420.141 | 18,025.996 | 17,602.479 | 14,055.62 | 14,416.126 | 12,695.304 | 12,717.45 | 10,476.993 | 12,050.992 | 10,431.494 | 11,775.502 | 10,346.295 | 11,349.252 | 12,181.272 | 12,966.481 | 11,123.179 | 10,662.764 | 11,915.089 | 10,912.393 | 9,712.26 | 9,301.233 | 9,654.458 | 9,622.718 | 8,828.457 | 8,778.364 | 9,603.387 | 9,380.514 | 8,367.988 | 9,052.751 | 9,535.435 | 9,002.962 | 8,039.787 | 8,932.391 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 51,669.584 | 51,258.547 | 50,755.729 | 50,453.629 | 49,883.554 | 49,425.339 | 49,148.652 | 47,949.563 | 47,014.363 | 46,612.724 | 45,067.826 | 44,215.626 | 40,901.578 | 38,749.316 | 37,444.557 | 36,819.963 | 36,402.151 | 35,583.848 | 34,158.745 | 33,904.58 | 32,146.665 | 30,584.886 | 9,932.136 | 9,907.408 | 9,906.578 | 9,822.78 | 9,954.978 | 9,992.187 | 10,072.761 | 10,163.3 | 10,196.992 | 9,701.073 | 9,355.75 | 9,222.639 | 8,819.333 | 8,577.732 | 8,432.794 | 8,424.068 | 8,240.906 | 9,243.267 | 8,982.984 | 8,757.263 | 8,304.459 | 7,954.458 | 7,612.616 | 7,374.831 | 7,118.13 | 6,754.874 | 6,640.197 | 5,915.367 | 5,477.929 | 5,221.022 | 4,929.788 | 4,522.849 | 4,317.508 |
| Goodwill
| 414.54 | 414.54 | 414.54 | 414.54 | 414.54 | 414.54 | 414.54 | 414.54 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 253.294 | 117.994 | 117.994 | 117.994 | 117.994 | 117.994 | 117.994 | 117.994 | 117.994 |
| Intangible Assets
| 1,025.547 | 1,008.782 | 1,024.325 | 987.395 | 1,017.471 | 1,018.913 | 1,019.968 | 680.477 | 649.269 | 665.297 | 655.759 | 589.448 | 555.346 | 530.817 | 529.8 | 449.803 | 458.69 | 473.126 | 466.312 | 405.637 | 429.244 | 429.944 | 455.772 | 391.828 | 392.954 | 407.723 | 422.152 | 382.908 | 384.029 | 384.874 | 407.18 | 377.935 | 373.67 | 387.155 | 395.783 | 342.881 | 348.23 | 357.419 | 373.633 | 324.792 | 326.111 | 330.2 | 318.957 | 343.68 | 358.861 | 361.437 | 76.92 | 112.529 | 132.032 | 94.159 | 112.948 | 149.074 | 167.878 | 186.759 | 205.455 |
| Goodwill and Intangible Assets
| 1,440.087 | 1,423.322 | 1,438.865 | 1,401.935 | 1,432.011 | 1,433.453 | 1,434.508 | 1,095.017 | 902.563 | 918.591 | 909.053 | 842.742 | 808.64 | 784.111 | 783.094 | 703.097 | 711.984 | 726.42 | 719.606 | 658.931 | 682.538 | 683.238 | 709.066 | 645.122 | 646.248 | 661.017 | 675.446 | 636.202 | 637.323 | 638.168 | 660.474 | 631.229 | 626.964 | 640.449 | 649.077 | 596.175 | 601.524 | 610.713 | 626.927 | 578.086 | 579.405 | 583.494 | 572.251 | 543.884 | 558.35 | 560.212 | 330.214 | 230.523 | 250.026 | 212.153 | 230.942 | 267.068 | 285.872 | 304.753 | 323.449 |
| Long Term Investments
| 2,240.086 | -123.962 | -255.952 | -292.316 | 32.391 | 211.152 | 396.927 | 457.677 | 509.513 | 607.456 | 616.718 | 175.598 | -1,018.007 | -1,025.738 | -805.544 | -815.493 | -849.568 | -246.058 | -79.499 | -126.661 | 357.251 | 345.578 | 470.04 | 216.707 | 477.315 | 412.678 | 537.298 | 499.694 | 452.562 | 455.201 | 509.511 | 544.5 | 490.097 | 433.869 | 461.362 | 475.314 | 444.912 | 3,122.176 | 3,230.604 | 2,054.015 | 2,090.417 | 2,081.491 | 2,000.361 | 858.414 | 194.788 | 157.623 | 183.842 | 42.637 | 186.22 | 112.593 | 41.217 | -1,126.645 | -1,109.247 | 84.91 | 37.356 |
| Tax Assets
| 594.911 | 596.958 | 592.534 | 268.734 | 262.937 | 255.655 | 227.233 | 248.637 | 246.404 | 248.377 | 247.196 | 268.289 | 267.973 | 270.231 | 276.923 | 261.342 | 264.359 | 395.058 | 360.881 | 337.555 | 329.488 | 322.862 | 301.75 | 279.671 | 282.275 | 295.512 | 227.848 | 214.127 | 209.988 | 212.09 | 217.141 | 214.636 | 216.293 | 220.566 | 231.958 | 206.283 | 204.6 | 205.959 | 195.827 | 190.683 | 182.449 | 178.385 | 197.072 | 183.15 | 184.014 | 176.678 | 42.084 | 38.135 | 37.282 | 36.124 | 34.093 | 33.002 | 31.015 | 29.932 | 30.987 |
| Other Non-Current Assets
| 1,458.605 | 3,889.246 | 4,079.551 | 4,169.718 | 3,907.356 | 3,763.611 | 3,830.883 | 3,764.71 | 3,921.436 | 3,759.641 | 3,631.217 | 4,200.685 | 6,714.6 | 5,153.875 | 4,742.927 | 4,650.739 | 4,664.024 | 4,080.326 | 4,069.059 | 4,118.013 | 3,349.014 | 3,988.325 | 2,923.644 | 3,206.018 | 2,885.038 | 2,872.668 | 2,863.421 | 2,878.354 | 2,872.865 | 2,864.579 | 2,873.111 | 2,860.284 | 2,858.805 | 2,858.815 | 2,851.697 | 2,895.414 | 2,893.153 | 174.03 | 155.021 | 165.724 | 159.755 | 158.189 | 153.517 | 1,065.07 | 1,616.624 | 1,621.52 | 1,899.92 | 1,861.012 | 1,762.705 | 1,887.867 | 1,887.189 | 2,924.782 | 2,914.368 | 1,837.451 | 1,800.443 |
| Total Non-Current Assets
| 57,403.273 | 57,044.111 | 56,610.727 | 56,001.7 | 55,518.249 | 55,089.21 | 55,038.203 | 53,515.604 | 52,594.279 | 52,146.789 | 50,472.01 | 49,702.94 | 47,674.784 | 43,931.795 | 42,441.957 | 41,619.648 | 41,192.95 | 40,539.594 | 39,228.792 | 38,892.418 | 36,864.956 | 35,924.889 | 14,336.636 | 14,254.926 | 14,197.454 | 14,064.655 | 14,258.991 | 14,220.564 | 14,245.499 | 14,333.338 | 14,457.229 | 13,951.722 | 13,547.909 | 13,376.338 | 13,013.427 | 12,750.918 | 12,576.983 | 12,536.946 | 12,449.285 | 12,231.775 | 11,995.01 | 11,758.822 | 11,227.66 | 10,604.976 | 10,166.392 | 9,890.864 | 9,574.19 | 8,927.181 | 8,876.43 | 8,164.104 | 7,671.37 | 7,319.229 | 7,051.796 | 6,779.895 | 6,509.743 |
| Total Assets
| 75,872.232 | 74,745.353 | 75,454.656 | 73,378.736 | 72,059.348 | 69,682.041 | 73,588.505 | 68,108.738 | 69,881.49 | 66,841.748 | 67,606.285 | 64,771.222 | 63,231.694 | 61,547.154 | 61,474.39 | 59,916.366 | 61,722.245 | 58,144.094 | 57,212.327 | 59,243.382 | 54,293.504 | 52,415.724 | 32,756.777 | 32,280.922 | 31,799.933 | 28,120.275 | 28,675.117 | 26,915.868 | 26,962.949 | 24,810.331 | 26,508.221 | 24,383.216 | 25,323.411 | 23,722.633 | 24,362.679 | 24,932.19 | 25,543.464 | 23,660.125 | 23,112.049 | 24,146.864 | 22,907.403 | 21,471.082 | 20,528.893 | 20,259.434 | 19,789.11 | 18,719.321 | 18,352.554 | 18,530.568 | 18,256.944 | 16,532.092 | 16,724.121 | 16,854.664 | 16,054.758 | 14,819.682 | 15,442.134 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 12,011.968 | 10,953.327 | 12,606.702 | 12,095.227 | 11,646.177 | 10,515.884 | 11,900.04 | 11,093.526 | 10,045.788 | 9,396.827 | 10,518.022 | 9,733.739 | 9,036.941 | 9,356.165 | 9,941.131 | 10,254.317 | 9,624.864 | 8,676.445 | 9,278.239 | 9,239.193 | 8,316.794 | 7,639.075 | 8,329.792 | 7,991.16 | 7,897.906 | 6,760.758 | 7,643.526 | 7,401.197 | 7,273.483 | 6,283.481 | 7,353.232 | 7,029.685 | 6,825.05 | 6,379.684 | 6,820.178 | 6,861.764 | 6,523.957 | 5,687.741 | 5,842.16 | 6,331.849 | 7,004.872 | 6,509.08 | 6,620.576 | 7,147.939 | 6,367.63 | 5,963.019 | 5,655.981 | 6,473.612 | 6,417.189 | 5,552.09 | 5,938.821 | 6,236.211 | 5,648.931 | 4,946.808 | 5,882.426 |
| Short Term Debt
| 8,693.762 | 9,542.386 | 9,169.205 | 8,109.867 | 7,967.823 | 7,549.449 | 9,010.524 | 7,769.185 | 8,890.232 | 8,969.268 | 9,195.214 | 8,520.537 | 6,702.035 | 6,529.935 | 6,670.03 | 6,157.256 | 6,517.772 | 7,111.729 | 7,074.475 | 7,259.026 | 5,960.15 | 6,310.82 | 2,516.667 | 3,638.21 | 3,556.658 | 2,930.304 | 2,410.086 | 2,881.866 | 2,407.88 | 2,351.277 | 1,842.104 | 1,412.918 | 1,194.044 | 890.506 | 730.793 | 1,134.917 | 1,083.475 | 456.782 | 575.802 | 577.334 | 600.397 | 642.812 | 256.104 | 335.235 | 245.9 | 317.215 | 245.653 | 260.466 | 195.225 | 222.628 | 187.279 | 329.371 | 43.56 | 59.247 | 69.406 |
| Tax Payables
| 163.464 | 226.872 | 164.485 | 93.116 | 137.47 | 232.18 | 154.337 | 153.642 | 154.363 | 189.468 | 118.927 | 122.003 | 227.101 | 455.514 | 367.68 | 278.652 | 271.159 | 414.687 | 314.35 | 180.664 | 232.067 | 372.317 | 292.255 | 198.716 | 213.394 | 294.436 | 193.066 | 112.025 | 143.917 | 194.617 | 160.857 | 111.353 | 144.133 | 180.32 | 151.45 | 94.178 | 130.135 | 187.343 | 142.202 | 109.356 | 144.034 | 173.349 | 132.866 | 82.219 | 124.522 | 155.995 | 122.497 | 66.71 | 109.09 | 160.4 | 131.888 | 93.903 | 115.15 | 169.527 | 128.814 |
| Deferred Revenue
| 3,398.39 | 11,306.065 | 9,694.859 | 9,017.392 | 10,519.771 | 3,395.668 | 3,256.018 | 2,887.166 | 3,051.698 | 2,527.063 | 7,784.716 | 7,444.472 | 9,304.834 | 9,444.051 | 8,027.98 | 7,219.809 | 8,672.918 | 8,098.01 | 6,832.685 | 7,485.793 | 7,851.38 | 6,312.881 | 6,819.751 | 6,032.746 | 6,831.259 | 5,231.712 | 4,023.328 | 3,751.42 | 4,801.248 | 3,437.296 | 3,984.379 | 3,476.424 | 4,695.498 | 3,169.375 | 3,922.118 | 3,838.311 | 4,994.385 | 3,801.767 | 3,880.961 | 3,875.336 | 3,913.529 | 2,497.136 | 2,717.01 | 2,245.305 | 3,140.568 | 2,100.403 | 2,070.209 | 1,817.384 | 2,616.111 | 1,544.593 | 1,758.807 | 1,741.485 | 2,610.711 | 1,427.535 | 1,618.513 |
| Other Current Liabilities
| 14,936.958 | 6,433.932 | 6,442.357 | 7,556.287 | 5,803.164 | 12,889.978 | 12,886.891 | 10,928.776 | 12,983.123 | 11,889.22 | 6,484.418 | 6,381.116 | 6,006.918 | 5,906.044 | 5,801.299 | 6,054.808 | 7,620.863 | 6,226.281 | 6,044.604 | 7,858.583 | 6,763.796 | 6,326.524 | 6,596.415 | 6,534.881 | 6,053.811 | 5,005.66 | 6,601.375 | 5,288.878 | 5,415.342 | 4,938.838 | 5,632.938 | 4,990.753 | 5,561.51 | 5,595.836 | 5,261.081 | 5,644.539 | 5,778.776 | 5,642.586 | 4,763.997 | 5,413.622 | 4,920.079 | 4,766.709 | 4,182.328 | 3,992.154 | 3,878.741 | 3,753.091 | 3,875.899 | 3,724.229 | 3,101.06 | 2,781.132 | 2,487.048 | 2,361.139 | 2,008.413 | 2,201.961 | 1,893.666 |
| Total Current Liabilities
| 39,041.078 | 38,235.71 | 37,913.123 | 36,778.773 | 35,936.935 | 34,350.979 | 37,053.473 | 32,678.653 | 34,970.841 | 32,782.378 | 33,982.37 | 32,079.864 | 31,050.728 | 31,236.195 | 30,440.44 | 29,686.19 | 32,436.417 | 30,112.465 | 29,230.003 | 31,842.595 | 28,892.12 | 26,589.3 | 24,262.625 | 24,196.997 | 24,339.634 | 19,928.434 | 20,678.315 | 19,323.361 | 19,897.953 | 17,010.892 | 18,812.653 | 16,909.78 | 18,276.102 | 16,035.401 | 16,734.17 | 17,479.531 | 18,380.593 | 15,588.876 | 15,062.92 | 16,198.141 | 16,438.877 | 14,415.737 | 13,776.018 | 13,720.633 | 13,632.839 | 12,133.728 | 11,847.742 | 12,275.691 | 12,329.585 | 10,100.443 | 10,371.955 | 10,668.206 | 10,311.615 | 8,635.551 | 9,464.011 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 637.291 | 25,665.504 | 25,629.002 | 25,497.38 | 25,726.975 | 25,773.708 | 25,744.725 | 25,420.615 | 25,438.181 | 24,918.515 | 23,610.461 | 23,364.525 | 23,184.161 | 21,639.074 | 21,027.976 | 20,806.213 | 20,651.266 | 20,028.866 | 18,835.943 | 18,800.95 | 17,460.358 | 17,120.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 250 | 375 | 500 | 625 | 750 | 875 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 24,938.989 | 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 |
| Deferred Tax Liabilities Non-Current
| 343.979 | 347.022 | 344.344 | 26.358 | 25.157 | 22.272 | 5.413 | 8.036 | 7.054 | 5.54 | 4.51 | 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 |
| Other Non-Current Liabilities
| 2,911.854 | 2,905.925 | 2,953.711 | 2,933.449 | 2,923.64 | 2,918.688 | 2,910.117 | 3,042.466 | 3,034.587 | 3,017.169 | 3,013.108 | 3,064.109 | 3,030.856 | 3,017.648 | 3,019.175 | 2,948.622 | 2,915.797 | 2,880.524 | 2,850.203 | 2,794.718 | 2,742.876 | 2,699.544 | 2,720.671 | 2,643.848 | 2,592.888 | 2,552.887 | 2,533.37 | 2,472.734 | 2,466.249 | 2,427.416 | 2,425.572 | 2,408.595 | 2,389.28 | 2,330.662 | 2,341.118 | 2,189.486 | 2,260.658 | 2,250.204 | 2,234.625 | 2,182.531 | 2,169.978 | 2,157.346 | 2,156.056 | 2,080.491 | 2,133.393 | 2,206.068 | 1,799.535 | 1,718.152 | 1,715.162 | 1,700.365 | 1,695.101 | 1,625.292 | 1,601.913 | 1,565.411 | 1,531.17 |
| Total Non-Current Liabilities
| 28,832.113 | 28,918.451 | 28,927.057 | 28,457.187 | 28,675.772 | 28,714.668 | 28,660.255 | 28,471.117 | 28,479.822 | 27,941.224 | 26,628.079 | 26,428.634 | 26,215.017 | 24,656.722 | 24,047.151 | 23,754.835 | 23,567.063 | 22,909.39 | 21,686.146 | 21,595.668 | 20,203.234 | 19,819.946 | 2,720.671 | 2,643.848 | 2,592.888 | 2,552.887 | 2,533.37 | 2,472.734 | 2,466.249 | 2,427.416 | 2,425.572 | 2,408.595 | 2,514.28 | 2,580.662 | 2,716.118 | 2,689.486 | 2,885.658 | 3,000.204 | 3,109.625 | 3,182.531 | 2,169.978 | 2,157.346 | 2,156.056 | 2,080.491 | 2,133.393 | 2,206.068 | 1,799.535 | 1,718.152 | 1,715.162 | 1,700.365 | 1,695.101 | 1,625.292 | 1,601.913 | 1,565.411 | 1,531.17 |
| Total Liabilities
| 67,873.191 | 67,154.161 | 66,840.18 | 65,235.96 | 64,612.707 | 63,065.647 | 65,713.728 | 61,149.77 | 63,450.663 | 60,723.602 | 60,610.449 | 58,508.498 | 57,265.745 | 55,892.917 | 54,487.591 | 53,441.025 | 56,003.48 | 53,021.855 | 50,916.149 | 53,438.263 | 49,095.354 | 46,409.246 | 26,983.296 | 26,840.845 | 26,932.522 | 22,481.321 | 23,211.685 | 21,796.095 | 22,364.202 | 19,438.308 | 21,238.225 | 19,318.375 | 20,790.382 | 18,616.063 | 19,450.288 | 20,169.017 | 21,266.251 | 18,589.08 | 18,172.545 | 19,380.672 | 18,608.855 | 16,573.083 | 15,932.074 | 15,801.124 | 15,766.232 | 14,339.796 | 13,647.277 | 13,993.843 | 14,044.747 | 11,800.808 | 12,067.056 | 12,293.498 | 11,913.528 | 10,200.962 | 10,995.181 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226.396 | 228.112 | 219.001 | 223.745 | 203.878 | 198.286 | 192.88 | 198.512 | 245.859 | 243.039 | 243.694 | 232.812 | 86.353 | 87.273 | 80.273 | 76.035 | 65.096 | 32.497 | 16.266 | 34.346 | 53.234 | 36.947 | 44.704 | 35.881 | 0 | 0 | 0 | 0 | 33.669 | 19.798 | 20.738 | 13.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 | 2,232.2 |
| Retained Earnings
| 1,930.556 | 1,700.93 | 2,734.662 | 2,352.57 | 1,825.631 | 1,416.629 | 2,670.026 | 1,851.079 | 1,338.979 | 1,140.692 | 2,025.81 | 1,592.358 | 1,541.807 | 1,188.423 | 2,544.319 | 2,062.623 | 1,333.081 | 861.617 | 2,028.829 | 1,557.792 | 969.24 | 2,052.447 | 1,879.831 | 1,548.64 | 1,007.24 | 1,906.744 | 1,590.342 | 1,259.793 | 759.202 | 1,639.022 | 1,519.934 | 1,301.196 | 773.497 | 1,522.576 | 1,363.533 | 1,202.361 | 736.414 | 1,581.418 | 2,374.462 | 2,199.9 | 1,737.612 | 2,321.543 | 1,148.184 | 994.923 | 572.737 | 1,025.314 | 1,422.947 | 1,243.225 | 938.549 | 1,596.482 | 1,528.046 | 1,377.27 | 982.186 | 1,552.672 | 1,395.387 |
| Accumulated Other Comprehensive Income/Loss
| 2,757.584 | 2,538.909 | 2,535.234 | 2,510.805 | 2,452.799 | 2,275.991 | 2,286.522 | 2,219.357 | 2,221.041 | 2,075.225 | 2,080.48 | 2,050.819 | 1,823.577 | 1,825.956 | -226.396 | -228.112 | -219.001 | -223.745 | -203.878 | -198.286 | -192.88 | -198.512 | -245.859 | -243.039 | -243.694 | -232.812 | -86.353 | -87.273 | -80.273 | -76.035 | -65.096 | -32.497 | -16.266 | -34.346 | -53.234 | -36.947 | -44.704 | -35.881 | 15.621 | 30.001 | 46.866 | 53.515 | -33.669 | -19.798 | -20.738 | -13.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,828.673 | 1,826.957 | 1,836.068 | 1,696.843 | 1,716.71 | 1,722.302 | 1,727.708 | 1,401.133 | 1,353.786 | 1,356.529 | 1,355.874 | 1,204.765 | 1,351.224 | 1,350.304 | 1,357.304 | 1,211.964 | 1,222.903 | 1,255.502 | 1,271.733 | 1,072.723 | 1,053.835 | 1,070.122 | 1,062.365 | 975.371 | 44.413 | 44.413 | 44.413 | 44.413 | 978.183 | 992.054 | 991.114 | 889.104 | 759.645 | 782.704 | 779.656 | 626.488 | 625.953 | 688.446 | 682.582 | 575.631 | 568.944 |
| Total Shareholders Equity
| 6,920.34 | 6,472.039 | 7,502.096 | 7,095.575 | 6,510.63 | 5,924.82 | 7,188.748 | 6,302.636 | 5,792.22 | 5,448.117 | 6,338.49 | 5,875.377 | 5,597.584 | 5,246.579 | 6,605.192 | 6,121.78 | 5,401.349 | 4,790.66 | 5,977.739 | 5,512.294 | 4,929.148 | 5,685.78 | 5,465.817 | 5,137.369 | 4,595.314 | 5,343.709 | 5,173.766 | 4,842.297 | 4,348.706 | 5,083.186 | 4,975.037 | 4,788.898 | 4,277.43 | 4,827.499 | 4,649.568 | 4,504.683 | 4,030.979 | 4,788.989 | 4,666.696 | 4,506.514 | 4,061.091 | 4,651.671 | 4,358.567 | 4,219.177 | 3,796.051 | 4,146.618 | 4,414.792 | 4,258.129 | 3,950.405 | 4,455.17 | 4,386.199 | 4,297.916 | 3,896.968 | 4,360.503 | 4,196.531 |
| Total Equity
| 7,999.041 | 7,591.192 | 8,614.476 | 8,142.776 | 7,446.641 | 6,616.394 | 7,874.777 | 6,958.968 | 6,430.827 | 6,118.146 | 6,995.836 | 6,262.724 | 5,965.949 | 5,654.237 | 6,986.799 | 6,475.341 | 5,718.765 | 5,122.239 | 6,296.178 | 5,805.119 | 5,198.15 | 6,006.478 | 5,773.481 | 5,440.077 | 4,867.411 | 5,638.954 | 5,463.432 | 5,119.773 | 4,598.747 | 5,372.023 | 5,269.996 | 5,064.841 | 4,533.029 | 5,106.57 | 4,912.391 | 4,763.173 | 4,277.213 | 5,071.045 | 4,939.504 | 4,766.192 | 4,298.548 | 4,897.999 | 4,596.819 | 4,458.31 | 4,022.878 | 4,379.525 | 4,705.277 | 4,536.725 | 4,212.197 | 4,731.284 | 4,657.065 | 4,561.166 | 4,141.23 | 4,618.72 | 4,446.953 |
| Total Liabilities & Shareholders Equity
| 75,872.232 | 74,745.353 | 75,454.656 | 73,378.736 | 72,059.348 | 69,682.041 | 73,588.505 | 68,108.738 | 69,881.49 | 66,841.748 | 67,606.285 | 64,771.222 | 63,231.694 | 61,547.154 | 61,474.39 | 59,916.366 | 61,722.245 | 58,144.094 | 57,212.327 | 59,243.382 | 54,293.504 | 52,415.724 | 32,756.777 | 32,280.922 | 31,799.933 | 28,120.275 | 28,675.117 | 26,915.868 | 26,962.949 | 24,810.331 | 26,508.221 | 24,383.216 | 25,323.411 | 23,722.633 | 24,362.679 | 24,932.19 | 25,543.464 | 23,660.125 | 23,112.049 | 24,146.864 | 22,907.403 | 21,471.082 | 20,528.893 | 20,259.434 | 19,789.11 | 18,719.321 | 18,352.554 | 18,530.568 | 18,256.944 | 16,532.092 | 16,724.121 | 16,854.664 | 16,054.758 | 14,819.682 | 15,442.134 |